[HAPSENG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 210.27%
YoY- -74.02%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 587,180 2,464,242 1,784,639 1,138,609 509,448 3,165,250 2,403,610 -60.95%
PBT 73,945 172,760 141,324 86,178 31,840 503,382 509,944 -72.43%
Tax -16,507 -23,416 -18,972 -14,032 -7,542 -126,163 -134,439 -75.32%
NP 57,438 149,344 122,352 72,146 24,298 377,219 375,505 -71.43%
-
NP to SH 39,482 100,243 92,550 53,980 17,398 313,975 325,250 -75.51%
-
Tax Rate 22.32% 13.55% 13.42% 16.28% 23.69% 25.06% 26.36% -
Total Cost 529,742 2,314,898 1,662,287 1,066,463 485,150 2,788,031 2,028,105 -59.17%
-
Net Worth 2,376,804 2,332,804 2,327,841 2,327,112 2,325,363 2,304,662 2,310,334 1.91%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 67,617 28,182 28,173 - 67,618 28,174 -
Div Payout % - 67.45% 30.45% 52.19% - 21.54% 8.66% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,376,804 2,332,804 2,327,841 2,327,112 2,325,363 2,304,662 2,310,334 1.91%
NOSH 563,223 563,479 563,641 563,465 563,042 563,487 563,496 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.78% 6.06% 6.86% 6.34% 4.77% 11.92% 15.62% -
ROE 1.66% 4.30% 3.98% 2.32% 0.75% 13.62% 14.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 104.25 437.33 316.63 202.07 90.48 561.73 426.55 -60.94%
EPS 7.01 17.79 16.42 9.58 3.09 55.72 57.72 -75.50%
DPS 0.00 12.00 5.00 5.00 0.00 12.00 5.00 -
NAPS 4.22 4.14 4.13 4.13 4.13 4.09 4.10 1.94%
Adjusted Per Share Value based on latest NOSH - 563,667
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.58 98.98 71.68 45.73 20.46 127.13 96.54 -60.95%
EPS 1.59 4.03 3.72 2.17 0.70 12.61 13.06 -75.46%
DPS 0.00 2.72 1.13 1.13 0.00 2.72 1.13 -
NAPS 0.9547 0.937 0.935 0.9347 0.934 0.9257 0.928 1.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.88 0.81 0.83 0.83 0.63 0.68 0.82 -
P/RPS 0.84 0.19 0.26 0.41 0.70 0.12 0.19 169.61%
P/EPS 12.55 4.55 5.05 8.66 20.39 1.22 1.42 328.03%
EY 7.97 21.96 19.78 11.54 4.90 81.94 70.39 -76.62%
DY 0.00 14.81 6.02 6.02 0.00 17.65 6.10 -
P/NAPS 0.21 0.20 0.20 0.20 0.15 0.17 0.20 3.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 12/02/10 23/11/09 26/08/09 29/05/09 25/02/09 28/11/08 -
Price 0.93 0.82 0.81 0.85 0.88 0.70 0.61 -
P/RPS 0.89 0.19 0.26 0.42 0.97 0.12 0.14 243.55%
P/EPS 13.27 4.61 4.93 8.87 28.48 1.26 1.06 439.98%
EY 7.54 21.70 20.27 11.27 3.51 79.60 94.62 -81.51%
DY 0.00 14.63 6.17 5.88 0.00 17.14 8.20 -
P/NAPS 0.22 0.20 0.20 0.21 0.21 0.17 0.15 29.11%

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