[HAPSENG] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

24-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 27.81%

YoY- 137.75%

Quarter Report

QtrlyReport 30 Sept 2010 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Cumulative Result
Revenue	2,453,430	2,827,391	2,653,743	1,978,529	1,784,639	2,403,610	1,609,792	7.37%
YoY %	-13.23%	6.54%	34.13%	10.86%	-25.75%	49.31%	-	-
Horiz. %	152.41%	175.64%	164.85%	122.91%	110.86%	149.31%	100.00%	-
PBT	574,427	465,880	470,053	332,942	141,324	509,944	209,964	18.52%
YoY %	23.30%	-0.89%	41.18%	135.59%	-72.29%	142.87%	-	-
Horiz. %	273.58%	221.89%	223.87%	158.57%	67.31%	242.87%	100.00%	-
Tax	-100,873	-115,681	-113,421	-54,783	-18,972	-134,439	-53,276	11.38%
YoY %	12.80%	-1.99%	-107.04%	-188.76%	85.89%	-152.34%	-	-
Horiz. %	189.34%	217.14%	212.89%	102.83%	35.61%	252.34%	100.00%	-
NP	473,554	350,199	356,632	278,159	122,352	375,505	156,688	20.53%
YoY %	35.22%	-1.80%	28.21%	127.34%	-67.42%	139.65%	-	-
Horiz. %	302.23%	223.50%	227.61%	177.52%	78.09%	239.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	445,571	300,021	263,856	220,033	92,550	325,250	143,434	21.10%
YoY %	48.51%	13.71%	19.92%	137.75%	-71.54%	126.76%	-	-
Horiz. %	310.65%	209.17%	183.96%	153.40%	64.52%	226.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.56%	24.83%	24.13%	16.45%	13.42%	26.36%	25.37%	-
YoY %	-29.28%	2.90%	46.69%	22.58%	-49.09%	3.90%	-	-
Horiz. %	69.22%	97.87%	95.11%	64.84%	52.90%	103.90%	100.00%	-
Total Cost	1,979,876	2,477,192	2,297,111	1,700,370	1,662,287	2,028,105	1,453,104	5.36%
YoY %	-20.08%	7.84%	35.09%	2.29%	-18.04%	39.57%	-	-
Horiz. %	136.25%	170.48%	158.08%	117.02%	114.40%	139.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,516,577	3,360,061	2,835,294	2,484,879	2,327,841	2,310,334	1,602,095	14.20%
YoY %	4.66%	18.51%	14.10%	6.75%	0.76%	44.21%	-	-
Horiz. %	219.50%	209.73%	176.97%	155.10%	145.30%	144.21%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Dividend
Div	330,971	97,550	75,222	33,807	28,182	28,174	20,316	60.21%
YoY %	239.28%	29.68%	122.50%	19.96%	0.03%	38.68%	-	-
Horiz. %	1,629.11%	480.16%	370.26%	166.41%	138.72%	138.68%	100.00%	-
Div Payout %	74.28%	32.51%	28.51%	15.36%	30.45%	8.66%	14.16%	-
YoY %	128.48%	14.03%	85.61%	-49.56%	251.62%	-38.84%	-	-
Horiz. %	524.58%	229.59%	201.34%	108.47%	215.04%	61.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Equity
Net Worth	3,516,577	3,360,061	2,835,294	2,484,879	2,327,841	2,310,334	1,602,095	14.20%
YoY %	4.66%	18.51%	14.10%	6.75%	0.76%	44.21%	-	-
Horiz. %	219.50%	209.73%	176.97%	155.10%	145.30%	144.21%	100.00%	-
NOSH	2,068,574	2,167,781	1,928,771	563,464	563,641	563,496	580,469	23.94%
YoY %	-4.58%	12.39%	242.31%	-0.03%	0.03%	-2.92%	-	-
Horiz. %	356.36%	373.45%	332.28%	97.07%	97.10%	97.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Ratio Analysis
NP Margin	19.30%	12.39%	13.44%	14.06%	6.86%	15.62%	9.73%	-
YoY %	55.77%	-7.81%	-4.41%	104.96%	-56.08%	60.53%	-	-
Horiz. %	198.36%	127.34%	138.13%	144.50%	70.50%	160.53%	100.00%	-
ROE	12.67%	8.93%	9.31%	8.85%	3.98%	14.08%	8.95%	-
YoY %	41.88%	-4.08%	5.20%	122.36%	-71.73%	57.32%	-	-
Horiz. %	141.56%	99.78%	104.02%	98.88%	44.47%	157.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Per Share
RPS	118.60	130.43	137.59	351.14	316.63	426.55	277.33	-13.36%
YoY %	-9.07%	-5.20%	-60.82%	10.90%	-25.77%	53.81%	-	-
Horiz. %	42.76%	47.03%	49.61%	126.61%	114.17%	153.81%	100.00%	-
EPS	21.54	13.84	13.68	39.05	16.42	57.72	24.71	-2.29%
YoY %	55.64%	1.17%	-64.97%	137.82%	-71.55%	133.59%	-	-
Horiz. %	87.17%	56.01%	55.36%	158.03%	66.45%	233.59%	100.00%	-
DPS	16.00	4.50	3.90	6.00	5.00	5.00	3.50	29.26%
YoY %	255.56%	15.38%	-35.00%	20.00%	0.00%	42.86%	-	-
Horiz. %	457.14%	128.57%	111.43%	171.43%	142.86%	142.86%	100.00%	-
NAPS	1.70	1.55	1.47	4.41	4.13	4.10	2.76	-7.85%
YoY %	9.68%	5.44%	-66.67%	6.78%	0.73%	48.55%	-	-
Horiz. %	61.59%	56.16%	53.26%	159.78%	149.64%	148.55%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 563,258
RPS	98.54	113.56	106.59	79.47	71.68	96.54	64.66	7.37%
YoY %	-13.23%	6.54%	34.13%	10.87%	-25.75%	49.30%	-	-
Horiz. %	152.40%	175.63%	164.85%	122.90%	110.86%	149.30%	100.00%	-
EPS	17.90	12.05	10.60	8.84	3.72	13.06	5.76	21.10%
YoY %	48.55%	13.68%	19.91%	137.63%	-71.52%	126.74%	-	-
Horiz. %	310.76%	209.20%	184.03%	153.47%	64.58%	226.74%	100.00%	-
DPS	13.29	3.92	3.02	1.36	1.13	1.13	0.82	60.07%
YoY %	239.03%	29.80%	122.06%	20.35%	0.00%	37.80%	-	-
Horiz. %	1,620.73%	478.05%	368.29%	165.85%	137.80%	137.80%	100.00%	-
NAPS	1.4125	1.3496	1.1388	0.9981	0.935	0.928	0.6435	14.20%
YoY %	4.66%	18.51%	14.10%	6.75%	0.75%	44.21%	-	-
Horiz. %	219.50%	209.73%	176.97%	155.10%	145.30%	144.21%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	-
Price	2.34	1.64	1.31	0.93	0.83	0.82	1.08	-
P/RPS	1.97	1.26	0.95	0.26	0.26	0.19	0.39	31.46%
YoY %	56.35%	32.63%	265.38%	0.00%	36.84%	-51.28%	-	-
Horiz. %	505.13%	323.08%	243.59%	66.67%	66.67%	48.72%	100.00%	-
P/EPS	10.86	11.85	9.58	2.38	5.05	1.42	4.37	16.62%
YoY %	-8.35%	23.70%	302.52%	-52.87%	255.63%	-67.51%	-	-
Horiz. %	248.51%	271.17%	219.22%	54.46%	115.56%	32.49%	100.00%	-
EY	9.21	8.44	10.44	41.99	19.78	70.39	22.88	-14.24%
YoY %	9.12%	-19.16%	-75.14%	112.29%	-71.90%	207.65%	-	-
Horiz. %	40.25%	36.89%	45.63%	183.52%	86.45%	307.65%	100.00%	-
DY	6.84	2.74	2.98	6.45	6.02	6.10	3.24	13.45%
YoY %	149.64%	-8.05%	-53.80%	7.14%	-1.31%	88.27%	-	-
Horiz. %	211.11%	84.57%	91.98%	199.07%	185.80%	188.27%	100.00%	-
P/NAPS	1.38	1.06	0.89	0.21	0.20	0.20	0.39	23.79%
YoY %	30.19%	19.10%	323.81%	5.00%	0.00%	-48.72%	-	-
Horiz. %	353.85%	271.79%	228.21%	53.85%	51.28%	51.28%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	29/11/12	25/11/11	24/11/10	23/11/09	28/11/08	13/12/07	-
Price	2.61	1.63	1.40	1.57	0.81	0.61	0.85	-
P/RPS	2.20	1.25	1.02	0.45	0.26	0.14	0.31	39.23%
YoY %	76.00%	22.55%	126.67%	73.08%	85.71%	-54.84%	-	-
Horiz. %	709.68%	403.23%	329.03%	145.16%	83.87%	45.16%	100.00%	-
P/EPS	12.12	11.78	10.23	4.02	4.93	1.06	3.44	23.70%
YoY %	2.89%	15.15%	154.48%	-18.46%	365.09%	-69.19%	-	-
Horiz. %	352.33%	342.44%	297.38%	116.86%	143.31%	30.81%	100.00%	-
EY	8.25	8.49	9.77	24.87	20.27	94.62	29.07	-19.16%
YoY %	-2.83%	-13.10%	-60.72%	22.69%	-78.58%	225.49%	-	-
Horiz. %	28.38%	29.21%	33.61%	85.55%	69.73%	325.49%	100.00%	-
DY	6.13	2.76	2.79	3.82	6.17	8.20	4.12	6.94%
YoY %	122.10%	-1.08%	-26.96%	-38.09%	-24.76%	99.03%	-	-
Horiz. %	148.79%	66.99%	67.72%	92.72%	149.76%	199.03%	100.00%	-
P/NAPS	1.54	1.05	0.95	0.36	0.20	0.15	0.31	31.09%
YoY %	46.67%	10.53%	163.89%	80.00%	33.33%	-51.61%	-	-
Horiz. %	496.77%	338.71%	306.45%	116.13%	64.52%	48.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos