[HONGSENG] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.02%
YoY- 95.42%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 52,047 54,110 46,576 44,266 23,024 20,852 15,873 21.86%
PBT 11,672 13,523 11,424 11,723 6,561 6,907 5,234 14.28%
Tax -33 -317 -795 -536 -945 -471 -302 -30.83%
NP 11,639 13,206 10,629 11,187 5,616 6,436 4,932 15.36%
-
NP to SH 11,960 13,031 10,516 10,975 5,616 6,436 4,932 15.89%
-
Tax Rate 0.28% 2.34% 6.96% 4.57% 14.40% 6.82% 5.77% -
Total Cost 40,408 40,904 35,947 33,079 17,408 14,416 10,941 24.30%
-
Net Worth 75,424 68,474 54,965 43,075 30,904 24,966 28,093 17.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,004 - - - - 9,921 - -
Div Payout % 50.20% - - - - 154.16% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 75,424 68,474 54,965 43,075 30,904 24,966 28,093 17.87%
NOSH 239,899 239,255 239,918 156,014 151,568 100,105 98,333 16.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.36% 24.41% 22.82% 25.27% 24.39% 30.87% 31.07% -
ROE 15.86% 19.03% 19.13% 25.48% 18.17% 25.78% 17.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.70 22.62 19.41 28.37 15.19 20.83 16.14 5.05%
EPS 4.99 5.45 4.38 7.03 3.71 6.43 5.02 -0.09%
DPS 2.50 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.3144 0.2862 0.2291 0.2761 0.2039 0.2494 0.2857 1.60%
Adjusted Per Share Value based on latest NOSH - 156,014
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.02 1.06 0.91 0.87 0.45 0.41 0.31 21.93%
EPS 0.23 0.26 0.21 0.21 0.11 0.13 0.10 14.87%
DPS 0.12 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.0148 0.0134 0.0108 0.0084 0.006 0.0049 0.0055 17.91%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.42 0.40 0.34 0.52 0.34 0.91 0.39 -
P/RPS 1.94 1.77 1.75 1.83 2.24 4.37 2.42 -3.61%
P/EPS 8.42 7.34 7.76 7.39 9.18 14.15 7.78 1.32%
EY 11.87 13.62 12.89 13.53 10.90 7.07 12.86 -1.32%
DY 5.95 0.00 0.00 0.00 0.00 10.99 0.00 -
P/NAPS 1.34 1.40 1.48 1.88 1.67 3.65 1.37 -0.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 23/02/11 23/02/10 24/02/09 28/02/08 13/02/07 -
Price 0.445 0.43 0.38 0.37 0.28 0.70 0.32 -
P/RPS 2.05 1.90 1.96 1.30 1.84 3.36 1.98 0.58%
P/EPS 8.93 7.90 8.67 5.26 7.56 10.89 6.38 5.75%
EY 11.20 12.67 11.53 19.01 13.23 9.18 15.67 -5.43%
DY 5.62 0.00 0.00 0.00 0.00 14.29 0.00 -
P/NAPS 1.42 1.50 1.66 1.34 1.37 2.81 1.12 4.03%

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