[HONGSENG] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.97%
YoY- 28.59%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 47,061 27,429 21,495 16,931 14,221 10,051 4,318 48.87%
PBT 14,101 6,533 7,179 5,496 4,313 3,550 1,604 43.63%
Tax -881 -654 -553 -319 -287 -506 -319 18.43%
NP 13,220 5,879 6,626 5,177 4,026 3,044 1,285 47.44%
-
NP to SH 12,870 5,730 6,626 5,177 4,026 3,044 1,275 46.98%
-
Tax Rate 6.25% 10.01% 7.70% 5.80% 6.65% 14.25% 19.89% -
Total Cost 33,841 21,550 14,869 11,754 10,195 7,007 3,033 49.45%
-
Net Worth 46,927 0 26,381 29,087 23,841 17,917 5,094 44.76%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 9,921 - - - - -
Div Payout % - - 149.74% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 46,927 0 26,381 29,087 23,841 17,917 5,094 44.76%
NOSH 235,109 152,413 100,999 98,269 98,354 97,590 54,721 27.48%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 28.09% 21.43% 30.83% 30.58% 28.31% 30.29% 29.76% -
ROE 27.43% 0.00% 25.12% 17.80% 16.89% 16.99% 25.03% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.02 18.00 21.28 17.23 14.46 10.30 7.89 16.77%
EPS 5.47 3.76 6.56 5.27 4.09 3.12 2.33 15.27%
DPS 0.00 0.00 9.82 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.00 0.2612 0.296 0.2424 0.1836 0.0931 13.54%
Adjusted Per Share Value based on latest NOSH - 98,269
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.92 0.54 0.42 0.33 0.28 0.20 0.08 50.21%
EPS 0.25 0.11 0.13 0.10 0.08 0.06 0.02 52.31%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.00 0.0052 0.0057 0.0047 0.0035 0.001 44.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.37 0.23 0.75 0.50 0.37 0.31 0.00 -
P/RPS 1.85 1.28 3.52 2.90 2.56 3.01 0.00 -
P/EPS 6.76 6.12 11.43 9.49 9.04 9.94 0.00 -
EY 14.79 16.35 8.75 10.54 11.06 10.06 0.00 -
DY 0.00 0.00 13.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.00 2.87 1.69 1.53 1.69 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 21/05/08 16/05/07 27/04/06 10/05/05 - -
Price 0.32 0.49 0.50 0.41 0.36 0.29 0.00 -
P/RPS 1.60 2.72 2.35 2.38 2.49 2.82 0.00 -
P/EPS 5.85 13.03 7.62 7.78 8.79 9.30 0.00 -
EY 17.11 7.67 13.12 12.85 11.37 10.76 0.00 -
DY 0.00 0.00 19.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.00 1.91 1.39 1.49 1.58 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