[HONGSENG] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.03%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 52,492 45,058 47,061 27,429 21,495 16,931 14,221 24.29%
PBT 11,884 10,498 14,101 6,533 7,179 5,496 4,313 18.38%
Tax -487 -758 -881 -654 -553 -319 -287 9.20%
NP 11,397 9,740 13,220 5,879 6,626 5,177 4,026 18.91%
-
NP to SH 11,438 9,867 12,870 5,730 6,626 5,177 4,026 18.98%
-
Tax Rate 4.10% 7.22% 6.25% 10.01% 7.70% 5.80% 6.65% -
Total Cost 41,095 35,318 33,841 21,550 14,869 11,754 10,195 26.12%
-
Net Worth 69,150 57,036 46,927 0 26,381 29,087 23,841 19.40%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 9,921 - - -
Div Payout % - - - - 149.74% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 69,150 57,036 46,927 0 26,381 29,087 23,841 19.40%
NOSH 238,780 238,148 235,109 152,413 100,999 98,269 98,354 15.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.71% 21.62% 28.09% 21.43% 30.83% 30.58% 28.31% -
ROE 16.54% 17.30% 27.43% 0.00% 25.12% 17.80% 16.89% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 21.98 18.92 20.02 18.00 21.28 17.23 14.46 7.22%
EPS 4.79 4.14 5.47 3.76 6.56 5.27 4.09 2.66%
DPS 0.00 0.00 0.00 0.00 9.82 0.00 0.00 -
NAPS 0.2896 0.2395 0.1996 0.00 0.2612 0.296 0.2424 3.00%
Adjusted Per Share Value based on latest NOSH - 152,413
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.03 0.88 0.92 0.54 0.42 0.33 0.28 24.22%
EPS 0.22 0.19 0.25 0.11 0.13 0.10 0.08 18.34%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.0135 0.0112 0.0092 0.00 0.0052 0.0057 0.0047 19.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.43 0.38 0.37 0.23 0.75 0.50 0.37 -
P/RPS 1.96 2.01 1.85 1.28 3.52 2.90 2.56 -4.34%
P/EPS 8.98 9.17 6.76 6.12 11.43 9.49 9.04 -0.11%
EY 11.14 10.90 14.79 16.35 8.75 10.54 11.06 0.12%
DY 0.00 0.00 0.00 0.00 13.10 0.00 0.00 -
P/NAPS 1.48 1.59 1.85 0.00 2.87 1.69 1.53 -0.55%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 26/05/10 26/05/09 21/05/08 16/05/07 27/04/06 -
Price 0.41 0.37 0.32 0.49 0.50 0.41 0.36 -
P/RPS 1.87 1.96 1.60 2.72 2.35 2.38 2.49 -4.65%
P/EPS 8.56 8.93 5.85 13.03 7.62 7.78 8.79 -0.44%
EY 11.68 11.20 17.11 7.67 13.12 12.85 11.37 0.44%
DY 0.00 0.00 0.00 0.00 19.65 0.00 0.00 -
P/NAPS 1.42 1.54 1.60 0.00 1.91 1.39 1.49 -0.79%

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