[HONGSENG] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -23.87%
YoY- 6.01%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 13,717 11,981 5,971 5,324 4,027 4,107 2,561 32.25%
PBT 3,526 3,487 1,797 1,741 1,626 1,328 841 26.96%
Tax -360 -230 -169 -223 -194 -100 -113 21.29%
NP 3,166 3,257 1,628 1,518 1,432 1,228 728 27.74%
-
NP to SH 3,166 3,275 1,628 1,518 1,432 1,228 728 27.74%
-
Tax Rate 10.21% 6.60% 9.40% 12.81% 11.93% 7.53% 13.44% -
Total Cost 10,551 8,724 4,343 3,806 2,595 2,879 1,833 33.85%
-
Net Worth 52,023 38,264 30,201 32,889 26,246 19,969 16,287 21.34%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 9,921 - - - -
Div Payout % - - - 653.59% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 52,023 38,264 30,201 32,889 26,246 19,969 16,287 21.34%
NOSH 239,848 154,481 152,149 99,215 98,082 97,460 97,066 16.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.08% 27.18% 27.27% 28.51% 35.56% 29.90% 28.43% -
ROE 6.09% 8.56% 5.39% 4.62% 5.46% 6.15% 4.47% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.72 7.76 3.92 5.37 4.11 4.21 2.64 13.74%
EPS 1.32 2.12 1.07 1.53 1.46 1.26 0.75 9.87%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.2169 0.2477 0.1985 0.3315 0.2676 0.2049 0.1678 4.36%
Adjusted Per Share Value based on latest NOSH - 99,215
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.27 0.23 0.12 0.10 0.08 0.08 0.05 32.43%
EPS 0.06 0.06 0.03 0.03 0.03 0.02 0.01 34.78%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.0102 0.0075 0.0059 0.0064 0.0051 0.0039 0.0032 21.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.31 0.52 0.38 0.69 0.30 0.30 0.37 -
P/RPS 5.42 6.70 9.68 12.86 7.31 7.12 14.02 -14.64%
P/EPS 23.48 24.53 35.51 45.10 20.55 23.81 49.33 -11.63%
EY 4.26 4.08 2.82 2.22 4.87 4.20 2.03 13.14%
DY 0.00 0.00 0.00 14.49 0.00 0.00 0.00 -
P/NAPS 1.43 2.10 1.91 2.08 1.12 1.46 2.21 -6.99%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 22/11/07 15/11/06 18/10/05 10/11/04 -
Price 0.38 0.54 0.31 0.94 0.31 0.29 0.32 -
P/RPS 6.64 6.96 7.90 17.52 7.55 6.88 12.13 -9.55%
P/EPS 28.79 25.47 28.97 61.44 21.23 23.02 42.67 -6.34%
EY 3.47 3.93 3.45 1.63 4.71 4.34 2.34 6.78%
DY 0.00 0.00 0.00 10.64 0.00 0.00 0.00 -
P/NAPS 1.75 2.18 1.56 2.84 1.16 1.42 1.91 -1.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment