[HAPSENG] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 115.34%
YoY- 1240.17%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Revenue 1,033,317 1,131,508 974,637 810,881 679,603 761,640 634,664 8.58%
PBT 227,154 214,278 164,946 171,514 31,436 -6,562 723,496 -17.77%
Tax -64,866 -74,972 -28,451 -40,620 -4,444 8,276 -33,327 11.90%
NP 162,288 139,306 136,495 130,894 26,992 1,714 690,169 -21.69%
-
NP to SH 142,686 125,662 111,746 103,099 7,693 -11,275 666,546 -22.92%
-
Tax Rate 28.56% 34.99% 17.25% 23.68% 14.14% - 4.61% -
Total Cost 871,029 992,202 838,142 679,987 652,611 759,926 -55,505 -
-
Net Worth 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 8.43%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Div - 127,941 102,780 114,964 39,307 39,462 306,870 -
Div Payout % - 101.81% 91.98% 111.51% 510.95% 0.00% 46.04% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Net Worth 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 8.43%
NOSH 1,992,821 2,132,365 2,186,810 563,551 561,532 563,750 579,001 23.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
NP Margin 15.71% 12.31% 14.00% 16.14% 3.97% 0.23% 108.75% -
ROE 4.26% 3.66% 3.38% 4.57% 0.33% -0.49% 32.16% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 51.85 53.06 44.57 143.89 121.03 135.10 109.61 -11.87%
EPS 7.16 5.89 5.11 5.69 1.37 -2.00 115.12 -37.44%
DPS 0.00 6.00 4.70 20.40 7.00 7.00 53.00 -
NAPS 1.68 1.61 1.51 4.00 4.14 4.09 3.58 -11.99%
Adjusted Per Share Value based on latest NOSH - 563,551
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 41.50 45.45 39.15 32.57 27.30 30.59 25.49 8.58%
EPS 5.73 5.05 4.49 4.14 0.31 -0.45 26.77 -22.92%
DPS 0.00 5.14 4.13 4.62 1.58 1.59 12.33 -
NAPS 1.3447 1.3789 1.3263 0.9054 0.9338 0.9261 0.8326 8.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 -
Price 3.01 1.74 1.59 2.36 0.81 0.68 0.83 -
P/RPS 5.80 3.28 3.57 1.64 0.67 0.50 0.76 40.95%
P/EPS 42.04 29.53 31.12 12.90 59.12 -34.00 0.72 98.76%
EY 2.38 3.39 3.21 7.75 1.69 -2.94 138.70 -49.67%
DY 0.00 3.45 2.96 8.64 8.64 10.29 63.86 -
P/NAPS 1.79 1.08 1.05 0.59 0.20 0.17 0.23 41.42%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 27/02/14 28/02/13 14/02/12 18/02/11 12/02/10 25/02/09 31/03/08 -
Price 3.02 1.57 1.68 2.27 0.82 0.70 0.81 -
P/RPS 5.82 2.96 3.77 1.58 0.68 0.52 0.74 41.67%
P/EPS 42.18 26.64 32.88 12.41 59.85 -35.00 0.70 99.82%
EY 2.37 3.75 3.04 8.06 1.67 -2.86 142.12 -49.91%
DY 0.00 3.82 2.80 8.99 8.54 10.00 65.43 -
P/NAPS 1.80 0.98 1.11 0.57 0.20 0.17 0.23 41.55%

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