[HONGSENG] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -17.68%
YoY- -12.74%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 54,110 46,576 44,266 23,024 20,852 15,873 14,683 24.27%
PBT 13,523 11,424 11,723 6,561 6,907 5,234 4,374 20.68%
Tax -317 -795 -536 -945 -471 -302 -315 0.10%
NP 13,206 10,629 11,187 5,616 6,436 4,932 4,059 21.71%
-
NP to SH 13,031 10,516 10,975 5,616 6,436 4,932 4,059 21.44%
-
Tax Rate 2.34% 6.96% 4.57% 14.40% 6.82% 5.77% 7.20% -
Total Cost 40,904 35,947 33,079 17,408 14,416 10,941 10,624 25.18%
-
Net Worth 68,474 54,965 43,075 30,904 24,966 28,093 22,932 19.98%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 9,921 - - -
Div Payout % - - - - 154.16% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 68,474 54,965 43,075 30,904 24,966 28,093 22,932 19.98%
NOSH 239,255 239,918 156,014 151,568 100,105 98,333 97,627 16.10%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.41% 22.82% 25.27% 24.39% 30.87% 31.07% 27.64% -
ROE 19.03% 19.13% 25.48% 18.17% 25.78% 17.56% 17.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 22.62 19.41 28.37 15.19 20.83 16.14 15.04 7.03%
EPS 5.45 4.38 7.03 3.71 6.43 5.02 4.16 4.60%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.2862 0.2291 0.2761 0.2039 0.2494 0.2857 0.2349 3.34%
Adjusted Per Share Value based on latest NOSH - 151,568
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.06 0.91 0.87 0.45 0.41 0.31 0.29 24.10%
EPS 0.26 0.21 0.21 0.11 0.13 0.10 0.08 21.69%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.0134 0.0108 0.0084 0.006 0.0049 0.0055 0.0045 19.93%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.40 0.34 0.52 0.34 0.91 0.39 0.28 -
P/RPS 1.77 1.75 1.83 2.24 4.37 2.42 1.86 -0.82%
P/EPS 7.34 7.76 7.39 9.18 14.15 7.78 6.73 1.45%
EY 13.62 12.89 13.53 10.90 7.07 12.86 14.85 -1.43%
DY 0.00 0.00 0.00 0.00 10.99 0.00 0.00 -
P/NAPS 1.40 1.48 1.88 1.67 3.65 1.37 1.19 2.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 23/02/10 24/02/09 28/02/08 13/02/07 28/02/06 -
Price 0.43 0.38 0.37 0.28 0.70 0.32 0.31 -
P/RPS 1.90 1.96 1.30 1.84 3.36 1.98 2.06 -1.33%
P/EPS 7.90 8.67 5.26 7.56 10.89 6.38 7.46 0.95%
EY 12.67 11.53 19.01 13.23 9.18 15.67 13.41 -0.94%
DY 0.00 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 1.50 1.66 1.34 1.37 2.81 1.12 1.32 2.15%

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