[HONGSENG] YoY TTM Result on 30-Jun-2017 [#1]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -33.59%
YoY- -1577.95%
View:
Show?
TTM Result
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 26,689 9,716 25,872 28,850 42,055 37,776 33,791 -3.43%
PBT 299 -13,073 -22,948 -11,726 2,115 -3,983 2,767 -28.05%
Tax -1,774 -493 -1,522 684 -367 -521 -192 38.95%
NP -1,475 -13,566 -24,470 -11,042 1,748 -4,504 2,575 -
-
NP to SH -3,753 -13,533 -24,393 -11,129 1,560 -5,086 1,877 -
-
Tax Rate 593.31% - - - 17.35% - 6.94% -
Total Cost 28,164 23,282 50,342 39,892 40,307 42,280 31,216 -1.51%
-
Net Worth 95,841 17,150 32,123 57,026 58,474 56,115 69,028 4.97%
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 95,841 17,150 32,123 57,026 58,474 56,115 69,028 4.97%
NOSH 519,548 265,485 265,485 265,485 241,531 215,000 240,684 12.05%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -5.53% -139.63% -94.58% -38.27% 4.16% -11.92% 7.62% -
ROE -3.92% -78.91% -75.93% -19.52% 2.67% -9.06% 2.72% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.15 3.66 9.75 10.87 17.41 17.57 14.04 -13.79%
EPS -0.72 -5.10 -9.19 -4.19 0.65 -2.37 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.0646 0.121 0.2148 0.2421 0.261 0.2868 -6.29%
Adjusted Per Share Value based on latest NOSH - 265,485
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.52 0.19 0.51 0.56 0.82 0.74 0.66 -3.46%
EPS -0.07 -0.26 -0.48 -0.22 0.03 -0.10 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.0034 0.0063 0.0112 0.0114 0.011 0.0135 5.02%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 -
Price 1.04 0.195 0.235 0.30 0.295 0.29 0.345 -
P/RPS 20.21 5.33 2.41 2.76 1.69 1.65 2.46 36.55%
P/EPS -143.72 -3.83 -2.56 -7.16 45.67 -12.26 44.24 -
EY -0.70 -26.14 -39.10 -13.97 2.19 -8.16 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 3.02 1.94 1.40 1.22 1.11 1.20 25.69%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/02/21 30/08/19 29/08/18 24/08/17 26/05/16 25/05/15 22/05/14 -
Price 1.50 0.20 0.215 0.26 0.28 0.30 0.355 -
P/RPS 29.15 5.46 2.21 2.39 1.61 1.71 2.53 43.56%
P/EPS -207.28 -3.92 -2.34 -6.20 43.35 -12.68 45.52 -
EY -0.48 -25.49 -42.74 -16.12 2.31 -7.89 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.12 3.10 1.78 1.21 1.16 1.15 1.24 32.05%

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