[HAPSENG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.3%
YoY- -71.54%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Revenue 3,769,854 3,538,324 2,638,038 2,379,518 3,204,813 2,146,389 1,741,588 13.93%
PBT 621,173 626,737 443,922 188,432 679,925 279,952 135,133 29.38%
Tax -154,241 -151,228 -73,044 -25,296 -179,252 -71,034 -36,742 27.41%
NP 466,932 475,509 370,878 163,136 500,673 208,917 98,390 30.08%
-
NP to SH 400,028 351,808 293,377 123,400 433,666 191,245 86,917 29.41%
-
Tax Rate 24.83% 24.13% 16.45% 13.42% 26.36% 25.37% 27.19% -
Total Cost 3,302,922 3,062,814 2,267,160 2,216,382 2,704,140 1,937,472 1,643,197 12.51%
-
Net Worth 3,360,061 2,835,294 2,484,879 2,327,841 2,310,334 1,602,095 1,489,843 14.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Div 130,066 100,296 45,077 37,576 37,566 27,088 27,480 30.02%
Div Payout % 32.51% 28.51% 15.36% 30.45% 8.66% 14.16% 31.62% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Net Worth 3,360,061 2,835,294 2,484,879 2,327,841 2,310,334 1,602,095 1,489,843 14.72%
NOSH 2,167,781 1,928,771 563,464 563,641 563,496 580,469 588,870 24.62%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
NP Margin 12.39% 13.44% 14.06% 6.86% 15.62% 9.73% 5.65% -
ROE 11.91% 12.41% 11.81% 5.30% 18.77% 11.94% 5.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
RPS 173.90 183.45 468.18 422.17 568.74 369.77 295.75 -8.57%
EPS 18.45 18.24 52.07 21.89 76.96 32.95 14.76 3.84%
DPS 6.00 5.20 8.00 6.67 6.67 4.67 4.67 4.32%
NAPS 1.55 1.47 4.41 4.13 4.10 2.76 2.53 -7.94%
Adjusted Per Share Value based on latest NOSH - 563,888
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
RPS 151.42 142.12 105.96 95.58 128.72 86.21 69.95 13.93%
EPS 16.07 14.13 11.78 4.96 17.42 7.68 3.49 29.42%
DPS 5.22 4.03 1.81 1.51 1.51 1.09 1.10 30.08%
NAPS 1.3496 1.1388 0.9981 0.935 0.928 0.6435 0.5984 14.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 -
Price 1.64 1.31 0.93 0.83 0.82 1.08 0.74 -
P/RPS 0.94 0.71 0.20 0.20 0.14 0.29 0.25 25.06%
P/EPS 8.89 7.18 1.79 3.79 1.07 3.28 5.01 10.17%
EY 11.25 13.92 55.99 26.38 93.85 30.51 19.95 -9.22%
DY 3.66 3.97 8.60 8.03 8.13 4.32 6.31 -8.78%
P/NAPS 1.06 0.89 0.21 0.20 0.20 0.39 0.29 24.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Date 29/11/12 25/11/11 24/11/10 23/11/09 28/11/08 13/12/07 14/12/06 -
Price 1.63 1.40 1.57 0.81 0.61 0.85 0.75 -
P/RPS 0.94 0.76 0.34 0.19 0.11 0.23 0.25 25.06%
P/EPS 8.83 7.68 3.02 3.70 0.79 2.58 5.08 9.78%
EY 11.32 13.03 33.16 27.03 126.16 38.76 19.68 -8.91%
DY 3.68 3.71 5.10 8.23 10.93 5.49 6.22 -8.48%
P/NAPS 1.05 0.95 0.36 0.20 0.15 0.31 0.30 23.56%

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