[HAPSENG] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 22.03%

YoY- -54.57%

Quarter Report

QtrlyReport 31 Mar 2010 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	CAGR
TTM Result
Revenue	3,900,816	3,727,585	2,953,577	2,541,974	3,256,320	2,191,774	1,790,199	14.05%
YoY %	4.65%	26.21%	16.19%	-21.94%	48.57%	22.43%	-	-
Horiz. %	217.90%	208.22%	164.99%	141.99%	181.90%	122.43%	100.00%	-
PBT	676,682	628,174	575,496	214,865	441,913	982,536	164,456	26.97%
YoY %	7.72%	9.15%	167.84%	-51.38%	-55.02%	497.45%	-	-
Horiz. %	411.47%	381.97%	349.94%	130.65%	268.71%	597.45%	100.00%	-
Tax	-181,012	-138,483	-114,643	-32,381	-109,158	-99,661	-33,736	32.79%
YoY %	-30.71%	-20.79%	-254.04%	70.34%	-9.53%	-195.41%	-	-
Horiz. %	536.55%	410.49%	339.82%	95.98%	323.57%	295.41%	100.00%	-
NP	495,670	489,691	460,853	182,484	332,755	882,875	130,720	25.23%
YoY %	1.22%	6.26%	152.54%	-45.16%	-62.31%	575.39%	-	-
Horiz. %	379.18%	374.61%	352.55%	139.60%	254.56%	675.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	442,307	379,589	365,824	122,327	269,288	842,441	115,661	25.41%
YoY %	16.52%	3.76%	199.05%	-54.57%	-68.03%	628.37%	-	-
Horiz. %	382.42%	328.19%	316.29%	105.76%	232.83%	728.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	22.05%	19.92%	15.07%	24.70%	10.14%	20.51%	-
YoY %	21.32%	10.69%	32.18%	-38.99%	143.59%	-50.56%	-	-
Horiz. %	130.42%	107.51%	97.12%	73.48%	120.43%	49.44%	100.00%	-
Total Cost	3,405,146	3,237,894	2,492,724	2,359,490	2,923,565	1,308,899	1,659,479	12.90%
YoY %	5.17%	29.89%	5.65%	-19.29%	123.36%	-21.13%	-	-
Horiz. %	205.19%	195.12%	150.21%	142.18%	176.17%	78.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,383,868	3,271,936	2,254,430	2,376,804	2,325,363	2,084,523	1,557,915	13.99%
YoY %	3.42%	45.13%	-5.15%	2.21%	11.55%	33.80%	-	-
Horiz. %	217.20%	210.02%	144.71%	152.56%	149.26%	133.80%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	CAGR
Dividend
Div	225,609	176,032	148,781	67,490	67,639	327,297	41,178	33.26%
YoY %	28.16%	18.32%	120.45%	-0.22%	-79.33%	694.83%	-	-
Horiz. %	547.89%	427.49%	361.31%	163.90%	164.26%	794.83%	100.00%	-
Div Payout %	51.01%	46.37%	40.67%	55.17%	25.12%	38.85%	35.60%	-
YoY %	10.01%	14.02%	-26.28%	119.63%	-35.34%	9.13%	-	-
Horiz. %	143.29%	130.25%	114.24%	154.97%	70.56%	109.13%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	CAGR
Equity
Net Worth	3,383,868	3,271,936	2,254,430	2,376,804	2,325,363	2,084,523	1,557,915	13.99%
YoY %	3.42%	45.13%	-5.15%	2.21%	11.55%	33.80%	-	-
Horiz. %	217.20%	210.02%	144.71%	152.56%	149.26%	133.80%	100.00%	-
NOSH	2,114,917	2,181,291	563,607	563,223	563,042	563,384	590,119	24.04%
YoY %	-3.04%	287.02%	0.07%	0.03%	-0.06%	-4.53%	-	-
Horiz. %	358.39%	369.64%	95.51%	95.44%	95.41%	95.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	CAGR
Ratio Analysis
NP Margin	12.71%	13.14%	15.60%	7.18%	10.22%	40.28%	7.30%	-
YoY %	-3.27%	-15.77%	117.27%	-29.75%	-74.63%	451.78%	-	-
Horiz. %	174.11%	180.00%	213.70%	98.36%	140.00%	551.78%	100.00%	-
ROE	13.07%	11.60%	16.23%	5.15%	11.58%	40.41%	7.42%	-
YoY %	12.67%	-28.53%	215.15%	-55.53%	-71.34%	444.61%	-	-
Horiz. %	176.15%	156.33%	218.73%	69.41%	156.06%	544.61%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	CAGR
Per Share
RPS	184.44	170.89	524.05	451.33	578.34	389.04	303.36	-8.05%
YoY %	7.93%	-67.39%	16.11%	-21.96%	48.66%	28.24%	-	-
Horiz. %	60.80%	56.33%	172.75%	148.78%	190.64%	128.24%	100.00%	-
EPS	20.91	17.40	64.91	21.72	47.83	149.53	19.60	1.09%
YoY %	20.17%	-73.19%	198.85%	-54.59%	-68.01%	662.91%	-	-
Horiz. %	106.68%	88.78%	331.17%	110.82%	244.03%	762.91%	100.00%	-
DPS	10.67	8.07	26.40	12.00	12.00	58.09	7.00	7.37%
YoY %	32.22%	-69.43%	120.00%	0.00%	-79.34%	729.86%	-	-
Horiz. %	152.43%	115.29%	377.14%	171.43%	171.43%	829.86%	100.00%	-
NAPS	1.60	1.50	4.00	4.22	4.13	3.70	2.64	-8.10%
YoY %	6.67%	-62.50%	-5.21%	2.18%	11.62%	40.15%	-	-
Horiz. %	60.61%	56.82%	151.52%	159.85%	156.44%	140.15%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 563,223
RPS	156.68	149.72	118.63	102.10	130.79	88.03	71.90	14.05%
YoY %	4.65%	26.21%	16.19%	-21.94%	48.57%	22.43%	-	-
Horiz. %	217.91%	208.23%	164.99%	142.00%	181.91%	122.43%	100.00%	-
EPS	17.77	15.25	14.69	4.91	10.82	33.84	4.65	25.39%
YoY %	16.52%	3.81%	199.19%	-54.62%	-68.03%	627.74%	-	-
Horiz. %	382.15%	327.96%	315.91%	105.59%	232.69%	727.74%	100.00%	-
DPS	9.06	7.07	5.98	2.71	2.72	13.15	1.65	33.31%
YoY %	28.15%	18.23%	120.66%	-0.37%	-79.32%	696.97%	-	-
Horiz. %	549.09%	428.48%	362.42%	164.24%	164.85%	796.97%	100.00%	-
NAPS	1.3592	1.3142	0.9055	0.9547	0.934	0.8373	0.6257	13.99%
YoY %	3.42%	45.14%	-5.15%	2.22%	11.55%	33.82%	-	-
Horiz. %	217.23%	210.04%	144.72%	152.58%	149.27%	133.82%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	-
Price	1.73	1.69	2.15	0.88	0.63	0.81	1.13	-
P/RPS	0.94	0.99	0.41	0.19	0.11	0.21	0.37	17.04%
YoY %	-5.05%	141.46%	115.79%	72.73%	-47.62%	-43.24%	-	-
Horiz. %	254.05%	267.57%	110.81%	51.35%	29.73%	56.76%	100.00%	-
P/EPS	8.27	9.71	3.31	4.05	1.32	0.54	5.77	6.26%
YoY %	-14.83%	193.35%	-18.27%	206.82%	144.44%	-90.64%	-	-
Horiz. %	143.33%	168.28%	57.37%	70.19%	22.88%	9.36%	100.00%	-
EY	12.09	10.30	30.19	24.68	75.92	184.61	17.34	-5.90%
YoY %	17.38%	-65.88%	22.33%	-67.49%	-58.88%	964.65%	-	-
Horiz. %	69.72%	59.40%	174.11%	142.33%	437.83%	1,064.65%	100.00%	-
DY	6.17	4.78	12.28	13.64	19.05	71.72	6.19	-0.05%
YoY %	29.08%	-61.07%	-9.97%	-28.40%	-73.44%	1,058.64%	-	-
Horiz. %	99.68%	77.22%	198.38%	220.36%	307.75%	1,158.64%	100.00%	-
P/NAPS	1.08	1.13	0.54	0.21	0.15	0.22	0.43	16.82%
YoY %	-4.42%	109.26%	157.14%	40.00%	-31.82%	-48.84%	-	-
Horiz. %	251.16%	262.79%	125.58%	48.84%	34.88%	51.16%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	29/05/12	06/05/11	27/05/10	29/05/09	22/05/08	27/06/07	-
Price	1.84	1.62	1.97	0.93	0.88	0.93	1.06	-
P/RPS	1.00	0.95	0.38	0.21	0.15	0.24	0.35	19.39%
YoY %	5.26%	150.00%	80.95%	40.00%	-37.50%	-31.43%	-	-
Horiz. %	285.71%	271.43%	108.57%	60.00%	42.86%	68.57%	100.00%	-
P/EPS	8.80	9.31	3.04	4.28	1.84	0.62	5.41	8.56%
YoY %	-5.48%	206.25%	-28.97%	132.61%	196.77%	-88.54%	-	-
Horiz. %	162.66%	172.09%	56.19%	79.11%	34.01%	11.46%	100.00%	-
EY	11.37	10.74	32.95	23.35	54.35	160.79	18.49	-7.88%
YoY %	5.87%	-67.41%	41.11%	-57.04%	-66.20%	769.61%	-	-
Horiz. %	61.49%	58.09%	178.20%	126.28%	293.94%	869.61%	100.00%	-
DY	5.80	4.98	13.40	12.90	13.64	62.47	6.60	-2.15%
YoY %	16.47%	-62.84%	3.88%	-5.43%	-78.17%	846.52%	-	-
Horiz. %	87.88%	75.45%	203.03%	195.45%	206.67%	946.52%	100.00%	-
P/NAPS	1.15	1.08	0.49	0.22	0.21	0.25	0.40	19.51%
YoY %	6.48%	120.41%	122.73%	4.76%	-16.00%	-37.50%	-	-
Horiz. %	287.50%	270.00%	122.50%	55.00%	52.50%	62.50%	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