[HAPSENG] YoY TTM 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- 4.26%
YoY- 180.19%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Revenue 3,580,208 3,802,028 3,464,624 2,658,132 2,546,279 3,038,274 2,034,436 10.01%
PBT 788,705 630,826 641,567 364,378 134,762 1,233,440 260,354 20.58%
Tax -175,845 -144,132 -154,041 -59,227 -10,696 -167,766 -56,881 21.00%
NP 612,860 486,694 487,526 305,151 124,066 1,065,674 203,473 20.47%
-
NP to SH 571,233 411,767 366,955 227,726 81,275 991,796 184,402 21.04%
-
Tax Rate 22.30% 22.85% 24.01% 16.25% 7.94% 13.60% 21.85% -
Total Cost 2,967,348 3,315,334 2,977,098 2,352,981 2,422,213 1,972,600 1,830,963 8.49%
-
Net Worth 3,420,293 3,340,264 3,066,110 2,483,971 2,328,861 2,310,401 1,601,821 13.66%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Div 455,465 200,448 188,217 73,123 67,645 335,047 41,028 50.16%
Div Payout % 79.73% 48.68% 51.29% 32.11% 83.23% 33.78% 22.25% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Net Worth 3,420,293 3,340,264 3,066,110 2,483,971 2,328,861 2,310,401 1,601,821 13.66%
NOSH 2,011,937 2,155,009 2,085,789 563,258 563,888 563,512 580,370 23.36%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
NP Margin 17.12% 12.80% 14.07% 11.48% 4.87% 35.07% 10.00% -
ROE 16.70% 12.33% 11.97% 9.17% 3.49% 42.93% 11.51% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 177.95 176.43 166.11 471.92 451.56 539.17 350.54 -10.81%
EPS 28.39 19.11 17.59 40.43 14.41 176.00 31.77 -1.88%
DPS 22.64 9.20 9.02 13.00 12.00 59.46 7.00 21.92%
NAPS 1.70 1.55 1.47 4.41 4.13 4.10 2.76 -7.85%
Adjusted Per Share Value based on latest NOSH - 563,258
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 143.80 152.71 139.16 106.77 102.27 122.03 81.71 10.01%
EPS 22.94 16.54 14.74 9.15 3.26 39.84 7.41 21.03%
DPS 18.29 8.05 7.56 2.94 2.72 13.46 1.65 50.12%
NAPS 1.3738 1.3416 1.2315 0.9977 0.9354 0.928 0.6434 13.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
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 1.31 0.93 0.79 0.20 0.18 0.15 0.31 27.56%
P/EPS 8.24 8.58 7.45 2.30 5.76 0.47 3.40 16.12%
EY 12.13 11.65 13.43 43.47 17.37 214.64 29.42 -13.89%
DY 9.67 5.61 6.89 13.98 14.46 72.51 6.48 6.99%
P/NAPS 1.38 1.06 0.89 0.21 0.20 0.20 0.39 23.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
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 1.47 0.92 0.84 0.33 0.18 0.11 0.24 35.81%
P/EPS 9.19 8.53 7.96 3.88 5.62 0.35 2.68 23.13%
EY 10.88 11.72 12.57 25.75 17.79 288.53 37.38 -18.81%
DY 8.67 5.64 6.45 8.28 14.81 97.47 8.24 0.86%
P/NAPS 1.54 1.05 0.95 0.36 0.20 0.15 0.31 31.09%

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