[HONGSENG] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.27%
YoY- 124.61%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 48,050 52,492 45,058 47,061 27,429 21,495 16,931 18.96%
PBT 9,151 11,884 10,498 14,101 6,533 7,179 5,496 8.86%
Tax 432 -487 -758 -881 -654 -553 -319 -
NP 9,583 11,397 9,740 13,220 5,879 6,626 5,177 10.79%
-
NP to SH 9,927 11,438 9,867 12,870 5,730 6,626 5,177 11.45%
-
Tax Rate -4.72% 4.10% 7.22% 6.25% 10.01% 7.70% 5.80% -
Total Cost 38,467 41,095 35,318 33,841 21,550 14,869 11,754 21.82%
-
Net Worth 73,732 69,150 57,036 46,927 0 26,381 29,087 16.75%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,004 - - - - 9,921 - -
Div Payout % 60.48% - - - - 149.74% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 73,732 69,150 57,036 46,927 0 26,381 29,087 16.75%
NOSH 239,545 238,780 238,148 235,109 152,413 100,999 98,269 15.99%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 19.94% 21.71% 21.62% 28.09% 21.43% 30.83% 30.58% -
ROE 13.46% 16.54% 17.30% 27.43% 0.00% 25.12% 17.80% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.06 21.98 18.92 20.02 18.00 21.28 17.23 2.56%
EPS 4.14 4.79 4.14 5.47 3.76 6.56 5.27 -3.93%
DPS 2.50 0.00 0.00 0.00 0.00 9.82 0.00 -
NAPS 0.3078 0.2896 0.2395 0.1996 0.00 0.2612 0.296 0.65%
Adjusted Per Share Value based on latest NOSH - 235,109
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.94 1.03 0.88 0.92 0.54 0.42 0.33 19.04%
EPS 0.19 0.22 0.19 0.25 0.11 0.13 0.10 11.27%
DPS 0.12 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.0144 0.0135 0.0112 0.0092 0.00 0.0052 0.0057 16.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.425 0.43 0.38 0.37 0.23 0.75 0.50 -
P/RPS 2.12 1.96 2.01 1.85 1.28 3.52 2.90 -5.08%
P/EPS 10.26 8.98 9.17 6.76 6.12 11.43 9.49 1.30%
EY 9.75 11.14 10.90 14.79 16.35 8.75 10.54 -1.28%
DY 5.88 0.00 0.00 0.00 0.00 13.10 0.00 -
P/NAPS 1.38 1.48 1.59 1.85 0.00 2.87 1.69 -3.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 25/05/11 26/05/10 26/05/09 21/05/08 16/05/07 -
Price 0.42 0.41 0.37 0.32 0.49 0.50 0.41 -
P/RPS 2.09 1.87 1.96 1.60 2.72 2.35 2.38 -2.14%
P/EPS 10.13 8.56 8.93 5.85 13.03 7.62 7.78 4.49%
EY 9.87 11.68 11.20 17.11 7.67 13.12 12.85 -4.29%
DY 5.95 0.00 0.00 0.00 0.00 19.65 0.00 -
P/NAPS 1.36 1.42 1.54 1.60 0.00 1.91 1.39 -0.36%

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