[HONGSENG] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 18.1%
YoY- 45.09%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 48,142 27,733 22,711 18,621 14,649 10,942 6,795 38.56%
PBT 12,788 6,526 7,311 6,516 4,517 3,702 2,385 32.28%
Tax -693 -584 -599 -402 -303 -497 -392 9.95%
NP 12,095 5,942 6,712 6,114 4,214 3,205 1,993 35.03%
-
NP to SH 11,990 5,718 6,712 6,114 4,214 3,205 1,983 34.95%
-
Tax Rate 5.42% 8.95% 8.19% 6.17% 6.71% 13.43% 16.44% -
Total Cost 36,047 21,791 15,999 12,507 10,435 7,737 4,802 39.90%
-
Net Worth 48,375 0 27,097 0 24,780 18,786 14,523 22.19%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 9,921 - - - - -
Div Payout % - - 147.82% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 48,375 0 27,097 0 24,780 18,786 14,523 22.19%
NOSH 237,600 152,058 144,444 98,712 97,870 97,640 90,769 17.38%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 25.12% 21.43% 29.55% 32.83% 28.77% 29.29% 29.33% -
ROE 24.79% 0.00% 24.77% 0.00% 17.01% 17.06% 13.65% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 20.26 18.24 15.72 18.86 14.97 11.21 7.49 18.03%
EPS 5.05 3.76 4.65 6.19 4.31 3.28 2.18 15.02%
DPS 0.00 0.00 6.87 0.00 0.00 0.00 0.00 -
NAPS 0.2036 0.00 0.1876 0.00 0.2532 0.1924 0.16 4.09%
Adjusted Per Share Value based on latest NOSH - 98,712
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.94 0.54 0.44 0.36 0.29 0.21 0.13 39.03%
EPS 0.23 0.11 0.13 0.12 0.08 0.06 0.04 33.83%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.00 0.0053 0.00 0.0049 0.0037 0.0028 22.57%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.33 0.46 0.43 0.65 0.36 0.28 0.47 -
P/RPS 1.63 2.52 2.73 3.45 2.41 2.50 6.28 -20.12%
P/EPS 6.54 12.23 9.25 10.49 8.36 8.53 21.51 -17.99%
EY 15.29 8.17 10.81 9.53 11.96 11.72 4.65 21.93%
DY 0.00 0.00 15.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.00 2.29 0.00 1.42 1.46 2.94 -9.45%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 19/08/08 20/08/07 14/08/06 23/08/05 - -
Price 0.31 0.49 0.41 0.71 0.31 0.31 0.00 -
P/RPS 1.53 2.69 2.61 3.76 2.07 2.77 0.00 -
P/EPS 6.14 13.03 8.82 11.46 7.20 9.44 0.00 -
EY 16.28 7.67 11.33 8.72 13.89 10.59 0.00 -
DY 0.00 0.00 16.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.00 2.19 0.00 1.22 1.61 0.00 -

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