[HONGSENG] YoY TTM 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- 1.41%
YoY- 40.33%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 49,878 33,743 23,358 19,918 14,569 12,488 9,356 32.15%
PBT 12,827 8,216 7,367 6,631 4,815 4,189 3,226 25.85%
Tax -823 -645 -545 -431 -397 -484 -505 8.47%
NP 12,004 7,571 6,822 6,200 4,418 3,705 2,721 28.05%
-
NP to SH 11,881 7,365 6,822 6,200 4,418 3,705 2,711 27.91%
-
Tax Rate 6.42% 7.85% 7.40% 6.50% 8.25% 11.55% 15.65% -
Total Cost 37,874 26,172 16,536 13,718 10,151 8,783 6,635 33.66%
-
Net Worth 52,023 0 30,201 0 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 - - - - - - - -
Div Payout % - - - - - - - -
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 0 30,201 0 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 24.07% 22.44% 29.21% 31.13% 30.32% 29.67% 29.08% -
ROE 22.84% 0.00% 22.59% 0.00% 16.83% 18.55% 16.64% -
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 20.80 21.84 15.35 20.08 14.85 12.81 9.64 13.66%
EPS 4.95 4.77 4.48 6.25 4.50 3.80 2.79 10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2169 0.00 0.1985 0.00 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 0.98 0.66 0.46 0.39 0.29 0.24 0.18 32.61%
EPS 0.23 0.14 0.13 0.12 0.09 0.07 0.05 28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0102 0.00 0.0059 0.00 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 1.49 2.38 2.48 3.44 2.02 2.34 3.84 -14.59%
P/EPS 6.26 10.91 8.48 11.04 6.66 7.89 13.25 -11.74%
EY 15.98 9.17 11.80 9.06 15.01 12.67 7.55 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 1.91 0.00 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 - -
Price 0.38 0.54 0.31 0.94 0.31 0.29 0.00 -
P/RPS 1.83 2.47 2.02 4.68 2.09 2.26 0.00 -
P/EPS 7.67 11.33 6.91 15.04 6.88 7.63 0.00 -
EY 13.04 8.83 14.46 6.65 14.53 13.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.00 1.56 0.00 1.16 1.42 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