[HAPSENG] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.23%
YoY- -68.03%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,464,242 2,546,279 2,963,976 3,256,320 3,165,250 3,038,274 2,541,568 -2.03%
PBT 172,760 134,762 276,652 441,913 503,382 1,233,440 1,140,106 -71.47%
Tax -23,416 -10,696 -62,132 -109,158 -126,163 -167,766 -136,449 -69.01%
NP 149,344 124,066 214,520 332,755 377,219 1,065,674 1,003,657 -71.82%
-
NP to SH 100,243 81,275 160,141 269,288 313,975 991,796 946,500 -77.52%
-
Tax Rate 13.55% 7.94% 22.46% 24.70% 25.06% 13.60% 11.97% -
Total Cost 2,314,898 2,422,213 2,749,456 2,923,565 2,788,031 1,972,600 1,537,911 31.24%
-
Net Worth 2,324,745 2,328,861 2,327,945 2,325,363 2,305,737 2,310,401 2,203,404 3.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 67,490 67,645 67,645 67,639 67,639 335,047 335,047 -65.53%
Div Payout % 67.33% 83.23% 42.24% 25.12% 21.54% 33.78% 35.40% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,324,745 2,328,861 2,327,945 2,325,363 2,305,737 2,310,401 2,203,404 3.62%
NOSH 561,532 563,888 563,667 563,042 563,750 563,512 563,530 -0.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.06% 4.87% 7.24% 10.22% 11.92% 35.07% 39.49% -
ROE 4.31% 3.49% 6.88% 11.58% 13.62% 42.93% 42.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 438.84 451.56 525.84 578.34 561.46 539.17 451.01 -1.80%
EPS 17.85 14.41 28.41 47.83 55.69 176.00 167.96 -77.47%
DPS 12.00 12.00 12.00 12.00 12.00 59.46 59.45 -65.48%
NAPS 4.14 4.13 4.13 4.13 4.09 4.10 3.91 3.87%
Adjusted Per Share Value based on latest NOSH - 563,042
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.98 102.27 119.05 130.79 127.13 122.03 102.08 -2.02%
EPS 4.03 3.26 6.43 10.82 12.61 39.84 38.02 -77.51%
DPS 2.71 2.72 2.72 2.72 2.72 13.46 13.46 -65.54%
NAPS 0.9338 0.9354 0.935 0.934 0.9261 0.928 0.885 3.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.81 0.83 0.83 0.63 0.68 0.82 0.92 -
P/RPS 0.18 0.18 0.16 0.11 0.12 0.15 0.20 -6.76%
P/EPS 4.54 5.76 2.92 1.32 1.22 0.47 0.55 306.87%
EY 22.04 17.37 34.23 75.92 81.90 214.64 182.56 -75.47%
DY 14.81 14.46 14.46 19.05 17.65 72.51 64.62 -62.44%
P/NAPS 0.20 0.20 0.20 0.15 0.17 0.20 0.24 -11.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 23/11/09 26/08/09 29/05/09 25/02/09 28/11/08 26/08/08 -
Price 0.82 0.81 0.85 0.88 0.70 0.61 0.80 -
P/RPS 0.19 0.18 0.16 0.15 0.12 0.11 0.18 3.66%
P/EPS 4.59 5.62 2.99 1.84 1.26 0.35 0.48 348.67%
EY 21.77 17.79 33.42 54.35 79.56 288.53 209.95 -77.83%
DY 14.63 14.81 14.12 13.64 17.14 97.47 74.32 -66.06%
P/NAPS 0.20 0.20 0.21 0.21 0.17 0.15 0.20 0.00%

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