[HAPSENG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 46.86%
YoY- 222.35%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,653,743 1,709,868 751,347 2,789,410 1,978,529 1,251,697 587,180 173.10%
PBT 470,053 316,117 144,985 504,456 332,942 243,443 73,945 242.77%
Tax -113,421 -81,074 -35,747 -95,403 -54,783 -34,437 -16,507 261.00%
NP 356,632 235,043 109,238 409,053 278,159 209,006 57,438 237.44%
-
NP to SH 263,856 172,707 82,174 323,132 220,033 172,156 39,482 254.38%
-
Tax Rate 24.13% 25.65% 24.66% 18.91% 16.45% 14.15% 22.32% -
Total Cost 2,297,111 1,474,825 642,109 2,380,357 1,700,370 1,042,691 529,742 165.67%
-
Net Worth 2,835,294 8,699,999 2,665,864 2,586,431 2,484,879 2,468,226 2,376,804 12.46%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 75,222 72,038 - 148,762 33,807 33,811 - -
Div Payout % 28.51% 41.71% - 46.04% 15.36% 19.64% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,835,294 8,699,999 2,665,864 2,586,431 2,484,879 2,468,226 2,376,804 12.46%
NOSH 1,928,771 1,847,133 563,607 563,492 563,464 563,522 563,223 127.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.44% 13.75% 14.54% 14.66% 14.06% 16.70% 9.78% -
ROE 9.31% 1.99% 3.08% 12.49% 8.85% 6.97% 1.66% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 137.59 92.57 133.31 495.02 351.14 222.12 104.25 20.30%
EPS 13.68 9.35 14.58 17.82 39.05 30.55 7.01 56.09%
DPS 3.90 3.90 0.00 26.40 6.00 6.00 0.00 -
NAPS 1.47 4.71 4.73 4.59 4.41 4.38 4.22 -50.46%
Adjusted Per Share Value based on latest NOSH - 563,551
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 106.59 68.68 30.18 112.04 79.47 50.28 23.58 173.13%
EPS 10.60 6.94 3.30 12.98 8.84 6.91 1.59 253.81%
DPS 3.02 2.89 0.00 5.98 1.36 1.36 0.00 -
NAPS 1.1388 3.4944 1.0708 1.0389 0.9981 0.9914 0.9547 12.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.31 1.75 2.15 2.36 0.93 0.96 0.88 -
P/RPS 0.95 1.89 1.61 0.48 0.26 0.43 0.84 8.54%
P/EPS 9.58 18.72 14.75 4.12 2.38 3.14 12.55 -16.46%
EY 10.44 5.34 6.78 24.30 41.99 31.82 7.97 19.69%
DY 2.98 2.23 0.00 11.19 6.45 6.25 0.00 -
P/NAPS 0.89 0.37 0.45 0.51 0.21 0.22 0.21 161.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 06/05/11 18/02/11 24/11/10 25/08/10 27/05/10 -
Price 1.40 1.30 1.97 2.27 1.57 0.88 0.93 -
P/RPS 1.02 1.40 1.48 0.46 0.45 0.40 0.89 9.50%
P/EPS 10.23 13.90 13.51 3.96 4.02 2.88 13.27 -15.91%
EY 9.77 7.19 7.40 25.26 24.87 34.72 7.54 18.83%
DY 2.79 3.00 0.00 11.63 3.82 6.82 0.00 -
P/NAPS 0.95 0.28 0.42 0.49 0.36 0.20 0.22 164.93%

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