[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1.72%
YoY- 108.13%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,433,888 3,169,876 3,402,208 3,005,388 2,348,720 2,037,792 1,673,512 12.72%
PBT 799,808 538,736 552,640 579,940 295,780 127,360 373,236 13.53%
Tax -216,320 -90,868 -129,432 -142,988 -66,028 -30,168 -98,188 14.06%
NP 583,488 447,868 423,208 436,952 229,752 97,192 275,048 13.34%
-
NP to SH 501,652 411,140 344,644 328,696 157,928 69,592 248,340 12.42%
-
Tax Rate 27.05% 16.87% 23.42% 24.66% 22.32% 23.69% 26.31% -
Total Cost 2,850,400 2,722,008 2,979,000 2,568,436 2,118,968 1,940,600 1,398,464 12.59%
-
Net Worth 3,465,886 3,383,868 3,271,936 2,665,864 2,376,804 2,325,363 2,084,523 8.83%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 801,360 - - - - - - -
Div Payout % 159.74% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 3,465,886 3,383,868 3,271,936 2,665,864 2,376,804 2,325,363 2,084,523 8.83%
NOSH 2,003,402 2,114,917 2,181,291 563,607 563,223 563,042 563,384 23.53%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.99% 14.13% 12.44% 14.54% 9.78% 4.77% 16.44% -
ROE 14.47% 12.15% 10.53% 12.33% 6.64% 2.99% 11.91% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 171.40 149.88 155.97 533.24 417.01 361.93 297.05 -8.75%
EPS 25.04 19.44 15.80 58.32 28.04 12.36 44.08 -8.99%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.60 1.50 4.73 4.22 4.13 3.70 -11.89%
Adjusted Per Share Value based on latest NOSH - 563,607
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 137.92 127.32 136.65 120.71 94.34 81.85 67.22 12.71%
EPS 20.15 16.51 13.84 13.20 6.34 2.80 9.97 12.43%
DPS 32.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3921 1.3592 1.3142 1.0708 0.9547 0.934 0.8373 8.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.01 1.73 1.69 2.15 0.88 0.63 0.81 -
P/RPS 1.76 1.15 1.08 0.40 0.21 0.17 0.27 36.65%
P/EPS 12.02 8.90 10.70 3.69 3.14 5.10 1.84 36.70%
EY 8.32 11.24 9.35 27.13 31.86 19.62 54.42 -26.86%
DY 13.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.08 1.13 0.45 0.21 0.15 0.22 41.13%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 29/05/13 29/05/12 06/05/11 27/05/10 29/05/09 22/05/08 -
Price 3.24 1.84 1.62 1.97 0.93 0.88 0.93 -
P/RPS 1.89 1.23 1.04 0.37 0.22 0.24 0.31 35.14%
P/EPS 12.94 9.47 10.25 3.38 3.32 7.12 2.11 35.27%
EY 7.73 10.57 9.75 29.60 30.15 14.05 47.40 -26.07%
DY 12.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.15 1.08 0.42 0.22 0.21 0.25 39.82%

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