[HAPSENG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 42.35%
YoY- 16.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,827,391 1,813,027 850,552 3,628,380 2,653,743 1,709,868 751,347 141.35%
PBT 465,880 297,698 138,160 634,999 470,053 316,117 144,985 117.29%
Tax -115,681 -74,673 -32,358 -141,872 -113,421 -81,074 -35,747 118.31%
NP 350,199 223,025 105,802 493,127 356,632 235,043 109,238 116.95%
-
NP to SH 300,021 189,038 86,161 375,602 263,856 172,707 82,174 136.54%
-
Tax Rate 24.83% 25.08% 23.42% 22.34% 24.13% 25.65% 24.66% -
Total Cost 2,477,192 1,590,002 744,750 3,135,253 2,297,111 1,474,825 642,109 145.37%
-
Net Worth 3,360,061 3,371,794 3,271,936 3,008,801 2,835,294 8,699,999 2,665,864 16.63%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 97,550 97,890 - 171,362 75,222 72,038 - -
Div Payout % 32.51% 51.78% - 45.62% 28.51% 41.71% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,360,061 3,371,794 3,271,936 3,008,801 2,835,294 8,699,999 2,665,864 16.63%
NOSH 2,167,781 2,175,351 2,181,291 1,992,583 1,928,771 1,847,133 563,607 144.88%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.39% 12.30% 12.44% 13.59% 13.44% 13.75% 14.54% -
ROE 8.93% 5.61% 2.63% 12.48% 9.31% 1.99% 3.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 130.43 83.34 38.99 182.09 137.59 92.57 133.31 -1.44%
EPS 13.84 8.69 3.95 18.85 13.68 9.35 14.58 -3.40%
DPS 4.50 4.50 0.00 8.60 3.90 3.90 0.00 -
NAPS 1.55 1.55 1.50 1.51 1.47 4.71 4.73 -52.37%
Adjusted Per Share Value based on latest NOSH - 2,186,810
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 113.56 72.82 34.16 145.74 106.59 68.68 30.18 141.33%
EPS 12.05 7.59 3.46 15.09 10.60 6.94 3.30 136.56%
DPS 3.92 3.93 0.00 6.88 3.02 2.89 0.00 -
NAPS 1.3496 1.3543 1.3142 1.2085 1.1388 3.4944 1.0708 16.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.64 1.80 1.69 1.59 1.31 1.75 2.15 -
P/RPS 1.26 2.16 4.33 0.87 0.95 1.89 1.61 -15.03%
P/EPS 11.85 20.71 42.78 8.44 9.58 18.72 14.75 -13.54%
EY 8.44 4.83 2.34 11.86 10.44 5.34 6.78 15.67%
DY 2.74 2.50 0.00 5.41 2.98 2.23 0.00 -
P/NAPS 1.06 1.16 1.13 1.05 0.89 0.37 0.45 76.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 29/05/12 14/02/12 25/11/11 24/08/11 06/05/11 -
Price 1.63 1.64 1.62 1.68 1.40 1.30 1.97 -
P/RPS 1.25 1.97 4.15 0.92 1.02 1.40 1.48 -10.62%
P/EPS 11.78 18.87 41.01 8.91 10.23 13.90 13.51 -8.70%
EY 8.49 5.30 2.44 11.22 9.77 7.19 7.40 9.56%
DY 2.76 2.74 0.00 5.12 2.79 3.00 0.00 -
P/NAPS 1.05 1.06 1.08 1.11 0.95 0.28 0.42 83.89%

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