[HAPSENG] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.36%
YoY- 16.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,768,049 3,482,017 3,958,899 3,628,380 2,789,410 2,464,242 3,165,250 2.94%
PBT 1,024,625 801,581 680,158 634,999 504,456 172,760 503,382 12.56%
Tax -208,299 -165,739 -190,653 -141,872 -95,403 -23,416 -126,163 8.71%
NP 816,326 635,842 489,505 493,127 409,053 149,344 377,219 13.72%
-
NP to SH 753,467 588,257 425,683 375,602 323,132 100,243 313,975 15.69%
-
Tax Rate 20.33% 20.68% 28.03% 22.34% 18.91% 13.55% 25.06% -
Total Cost 2,951,723 2,846,175 3,469,394 3,135,253 2,380,357 2,314,898 2,788,031 0.95%
-
Net Worth 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 9.47%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 509,926 327,523 225,609 176,032 148,781 67,490 67,639 40.00%
Div Payout % 67.68% 55.68% 53.00% 46.87% 46.04% 67.33% 21.54% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 9.47%
NOSH 2,146,093 1,992,821 2,132,365 2,186,810 563,551 561,532 563,750 24.94%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 21.66% 18.26% 12.36% 13.59% 14.66% 6.06% 11.92% -
ROE 18.98% 17.57% 12.40% 11.37% 14.33% 4.31% 13.62% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 175.58 174.73 185.66 165.92 494.97 438.84 561.46 -17.60%
EPS 35.11 29.52 19.96 17.18 57.34 17.85 55.69 -7.39%
DPS 23.76 16.44 10.58 8.05 26.40 12.00 12.00 12.05%
NAPS 1.85 1.68 1.61 1.51 4.00 4.14 4.09 -12.38%
Adjusted Per Share Value based on latest NOSH - 2,186,810
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 151.35 139.86 159.01 145.74 112.04 98.98 127.13 2.94%
EPS 30.26 23.63 17.10 15.09 12.98 4.03 12.61 15.69%
DPS 20.48 13.16 9.06 7.07 5.98 2.71 2.72 39.97%
NAPS 1.5947 1.3447 1.3789 1.3263 0.9054 0.9338 0.9261 9.47%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.68 3.01 1.74 1.59 2.36 0.81 0.68 -
P/RPS 2.67 1.72 0.94 0.96 0.48 0.18 0.12 67.66%
P/EPS 13.33 10.20 8.72 9.26 4.12 4.54 1.22 48.93%
EY 7.50 9.81 11.47 10.80 24.30 22.04 81.90 -32.85%
DY 5.08 5.46 6.08 5.06 11.19 14.81 17.65 -18.73%
P/NAPS 2.53 1.79 1.08 1.05 0.59 0.20 0.17 56.80%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 14/02/12 18/02/11 12/02/10 25/02/09 -
Price 3.70 3.02 1.57 1.68 2.27 0.82 0.70 -
P/RPS 2.11 1.73 0.85 1.01 0.46 0.19 0.12 61.22%
P/EPS 10.54 10.23 7.86 9.78 3.96 4.59 1.26 42.45%
EY 9.49 9.77 12.72 10.22 25.26 21.77 79.56 -29.82%
DY 6.42 5.44 6.74 4.79 11.63 14.63 17.14 -15.09%
P/NAPS 2.00 1.80 0.98 1.11 0.57 0.20 0.17 50.78%

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