Highlights

[HAPSENG] YoY Quarter Result on 2011-12-31 [#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 -     22.60%    YoY -     8.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 983,267 1,033,317 1,131,508 974,637 810,881 679,603 761,640 4.35%
  YoY % -4.84% -8.68% 16.10% 20.19% 19.32% -10.77% -
  Horiz. % 129.10% 135.67% 148.56% 127.97% 106.47% 89.23% 100.00%
PBT 237,132 227,154 214,278 164,946 171,514 31,436 -6,562 -
  YoY % 4.39% 6.01% 29.91% -3.83% 445.60% 579.06% -
  Horiz. % -3,613.72% -3,461.66% -3,265.44% -2,513.65% -2,613.75% -479.06% 100.00%
Tax -31,416 -64,866 -74,972 -28,451 -40,620 -4,444 8,276 -
  YoY % 51.57% 13.48% -163.51% 29.96% -814.04% -153.70% -
  Horiz. % -379.60% -783.78% -905.90% -343.78% -490.82% -53.70% 100.00%
NP 205,716 162,288 139,306 136,495 130,894 26,992 1,714 122.02%
  YoY % 26.76% 16.50% 2.06% 4.28% 384.94% 1,474.80% -
  Horiz. % 12,002.10% 9,468.38% 8,127.54% 7,963.54% 7,636.76% 1,574.80% 100.00%
NP to SH 188,427 142,686 125,662 111,746 103,099 7,693 -11,275 -
  YoY % 32.06% 13.55% 12.45% 8.39% 1,240.17% 168.23% -
  Horiz. % -1,671.19% -1,265.51% -1,114.52% -991.10% -914.40% -68.23% 100.00%
Tax Rate 13.25 % 28.56 % 34.99 % 17.25 % 23.68 % 14.14 % - % -
  YoY % -53.61% -18.38% 102.84% -27.15% 67.47% 0.00% -
  Horiz. % 93.71% 201.98% 247.45% 121.99% 167.47% 100.00% -
Total Cost 777,551 871,029 992,202 838,142 679,987 652,611 759,926 0.38%
  YoY % -10.73% -12.21% 18.38% 23.26% 4.19% -14.12% -
  Horiz. % 102.32% 114.62% 130.57% 110.29% 89.48% 85.88% 100.00%
Net Worth 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 9.48%
  YoY % 18.59% -2.48% 3.97% 46.49% -3.03% 0.82% -
  Horiz. % 172.19% 145.20% 148.89% 143.21% 97.77% 100.82% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 127,941 102,780 114,964 39,307 39,462 -
  YoY % 0.00% 0.00% 24.48% -10.60% 192.48% -0.39% -
  Horiz. % 0.00% 0.00% 324.21% 260.45% 291.33% 99.61% 100.00%
Div Payout % - % - % 101.81 % 91.98 % 111.51 % 510.95 % - % -
  YoY % 0.00% 0.00% 10.69% -17.51% -78.18% 0.00% -
  Horiz. % 0.00% 0.00% 19.93% 18.00% 21.82% 100.00% -
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 9.48%
  YoY % 18.59% -2.48% 3.97% 46.49% -3.03% 0.82% -
  Horiz. % 172.19% 145.20% 148.89% 143.21% 97.77% 100.82% 100.00%
NOSH 2,146,093 1,992,821 2,132,365 2,186,810 563,551 561,532 563,750 24.94%
  YoY % 7.69% -6.54% -2.49% 288.04% 0.36% -0.39% -
  Horiz. % 380.68% 353.49% 378.25% 387.90% 99.96% 99.61% 100.00%
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 20.92 % 15.71 % 12.31 % 14.00 % 16.14 % 3.97 % 0.23 % 111.99%
  YoY % 33.16% 27.62% -12.07% -13.26% 306.55% 1,626.09% -
  Horiz. % 9,095.65% 6,830.43% 5,352.17% 6,086.96% 7,017.39% 1,726.09% 100.00%
ROE 4.75 % 4.26 % 3.66 % 3.38 % 4.57 % 0.33 % -0.49 % -
  YoY % 11.50% 16.39% 8.28% -26.04% 1,284.85% 167.35% -
  Horiz. % -969.39% -869.39% -746.94% -689.80% -932.65% -67.35% 100.00%
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 45.82 51.85 53.06 44.57 143.89 121.03 135.10 -16.48%
  YoY % -11.63% -2.28% 19.05% -69.02% 18.89% -10.41% -
  Horiz. % 33.92% 38.38% 39.27% 32.99% 106.51% 89.59% 100.00%
EPS 8.78 7.16 5.89 5.11 5.69 1.37 -2.00 -
  YoY % 22.63% 21.56% 15.26% -10.19% 315.33% 168.50% -
  Horiz. % -439.00% -358.00% -294.50% -255.50% -284.50% -68.50% 100.00%
DPS 0.00 0.00 6.00 4.70 20.40 7.00 7.00 -
  YoY % 0.00% 0.00% 27.66% -76.96% 191.43% 0.00% -
  Horiz. % 0.00% 0.00% 85.71% 67.14% 291.43% 100.00% 100.00%
NAPS 1.8500 1.6800 1.6100 1.5100 4.0000 4.1400 4.0900 -12.38%
  YoY % 10.12% 4.35% 6.62% -62.25% -3.38% 1.22% -
  Horiz. % 45.23% 41.08% 39.36% 36.92% 97.80% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 39.49 41.50 45.45 39.15 32.57 27.30 30.59 4.35%
  YoY % -4.84% -8.69% 16.09% 20.20% 19.30% -10.76% -
  Horiz. % 129.09% 135.67% 148.58% 127.98% 106.47% 89.24% 100.00%
EPS 7.57 5.73 5.05 4.49 4.14 0.31 -0.45 -
  YoY % 32.11% 13.47% 12.47% 8.45% 1,235.48% 168.89% -
  Horiz. % -1,682.22% -1,273.33% -1,122.22% -997.78% -920.00% -68.89% 100.00%
DPS 0.00 0.00 5.14 4.13 4.62 1.58 1.59 -
  YoY % 0.00% 0.00% 24.46% -10.61% 192.41% -0.63% -
  Horiz. % 0.00% 0.00% 323.27% 259.75% 290.57% 99.37% 100.00%
NAPS 1.5947 1.3447 1.3789 1.3263 0.9054 0.9338 0.9261 9.48%
  YoY % 18.59% -2.48% 3.97% 46.49% -3.04% 0.83% -
  Horiz. % 172.20% 145.20% 148.89% 143.21% 97.76% 100.83% 100.00%
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 4.6800 3.0100 1.7400 1.5900 2.3600 0.8100 0.6800 -
P/RPS 10.21 5.80 3.28 3.57 1.64 0.67 0.50 65.29%
  YoY % 76.03% 76.83% -8.12% 117.68% 144.78% 34.00% -
  Horiz. % 2,042.00% 1,160.00% 656.00% 714.00% 328.00% 134.00% 100.00%
P/EPS 53.30 42.04 29.53 31.12 12.90 59.12 -34.00 -
  YoY % 26.78% 42.36% -5.11% 141.24% -78.18% 273.88% -
  Horiz. % -156.76% -123.65% -86.85% -91.53% -37.94% -173.88% 100.00%
EY 1.88 2.38 3.39 3.21 7.75 1.69 -2.94 -
  YoY % -21.01% -29.79% 5.61% -58.58% 358.58% 157.48% -
  Horiz. % -63.95% -80.95% -115.31% -109.18% -263.61% -57.48% 100.00%
DY 0.00 0.00 3.45 2.96 8.64 8.64 10.29 -
  YoY % 0.00% 0.00% 16.55% -65.74% 0.00% -16.03% -
  Horiz. % 0.00% 0.00% 33.53% 28.77% 83.97% 83.97% 100.00%
P/NAPS 2.53 1.79 1.08 1.05 0.59 0.20 0.17 56.80%
  YoY % 41.34% 65.74% 2.86% 77.97% 195.00% 17.65% -
  Horiz. % 1,488.24% 1,052.94% 635.29% 617.65% 347.06% 117.65% 100.00%
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 3.7000 3.0200 1.5700 1.6800 2.2700 0.8200 0.7000 -
P/RPS 8.08 5.82 2.96 3.77 1.58 0.68 0.52 57.93%
  YoY % 38.83% 96.62% -21.49% 138.61% 132.35% 30.77% -
  Horiz. % 1,553.85% 1,119.23% 569.23% 725.00% 303.85% 130.77% 100.00%
P/EPS 42.14 42.18 26.64 32.88 12.41 59.85 -35.00 -
  YoY % -0.09% 58.33% -18.98% 164.95% -79.26% 271.00% -
  Horiz. % -120.40% -120.51% -76.11% -93.94% -35.46% -171.00% 100.00%
EY 2.37 2.37 3.75 3.04 8.06 1.67 -2.86 -
  YoY % 0.00% -36.80% 23.36% -62.28% 382.63% 158.39% -
  Horiz. % -82.87% -82.87% -131.12% -106.29% -281.82% -58.39% 100.00%
DY 0.00 0.00 3.82 2.80 8.99 8.54 10.00 -
  YoY % 0.00% 0.00% 36.43% -68.85% 5.27% -14.60% -
  Horiz. % 0.00% 0.00% 38.20% 28.00% 89.90% 85.40% 100.00%
P/NAPS 2.00 1.80 0.98 1.11 0.57 0.20 0.17 50.78%
  YoY % 11.11% 83.67% -11.71% 94.74% 185.00% 17.65% -
  Horiz. % 1,176.47% 1,058.82% 576.47% 652.94% 335.29% 117.65% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.130.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.360.00 
 TOPGLOV-C79 0.2150.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS