[HAPSENG] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.3%
YoY- -71.54%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,503,394 2,348,720 2,464,242 2,379,518 2,277,218 2,037,792 3,165,250 -14.51%
PBT 486,886 295,780 172,760 188,432 172,356 127,360 503,382 -2.20%
Tax -68,874 -66,028 -23,416 -25,296 -28,064 -30,168 -126,163 -33.27%
NP 418,012 229,752 149,344 163,136 144,292 97,192 377,219 7.10%
-
NP to SH 344,312 157,928 100,243 123,400 107,960 69,592 313,975 6.35%
-
Tax Rate 14.15% 22.32% 13.55% 13.42% 16.28% 23.69% 25.06% -
Total Cost 2,085,382 2,118,968 2,314,898 2,216,382 2,132,926 1,940,600 2,788,031 -17.64%
-
Net Worth 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 2,325,363 2,304,662 4.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 67,622 - 67,617 37,576 56,346 - 67,618 0.00%
Div Payout % 19.64% - 67.45% 30.45% 52.19% - 21.54% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 2,325,363 2,304,662 4.69%
NOSH 563,522 563,223 563,479 563,641 563,465 563,042 563,487 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.70% 9.78% 6.06% 6.86% 6.34% 4.77% 11.92% -
ROE 13.95% 6.64% 4.30% 5.30% 4.64% 2.99% 13.62% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 444.24 417.01 437.33 422.17 404.15 361.93 561.73 -14.51%
EPS 61.10 28.04 17.79 21.89 19.16 12.36 55.72 6.35%
DPS 12.00 0.00 12.00 6.67 10.00 0.00 12.00 0.00%
NAPS 4.38 4.22 4.14 4.13 4.13 4.13 4.09 4.68%
Adjusted Per Share Value based on latest NOSH - 563,888
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 100.55 94.34 98.98 95.58 91.47 81.85 127.13 -14.51%
EPS 13.83 6.34 4.03 4.96 4.34 2.80 12.61 6.36%
DPS 2.72 0.00 2.72 1.51 2.26 0.00 2.72 0.00%
NAPS 0.9914 0.9547 0.937 0.935 0.9347 0.934 0.9257 4.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.96 0.88 0.81 0.83 0.83 0.63 0.68 -
P/RPS 0.22 0.21 0.19 0.20 0.21 0.17 0.12 49.96%
P/EPS 1.57 3.14 4.55 3.79 4.33 5.10 1.22 18.36%
EY 63.65 31.86 21.96 26.38 23.08 19.62 81.94 -15.53%
DY 12.50 0.00 14.81 8.03 12.05 0.00 17.65 -20.59%
P/NAPS 0.22 0.21 0.20 0.20 0.20 0.15 0.17 18.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 12/02/10 23/11/09 26/08/09 29/05/09 25/02/09 -
Price 0.88 0.93 0.82 0.81 0.85 0.88 0.70 -
P/RPS 0.20 0.22 0.19 0.19 0.21 0.24 0.12 40.70%
P/EPS 1.44 3.32 4.61 3.70 4.44 7.12 1.26 9.33%
EY 69.43 30.15 21.70 27.03 22.54 14.05 79.60 -8.73%
DY 13.64 0.00 14.63 8.23 11.76 0.00 17.14 -14.16%
P/NAPS 0.20 0.22 0.20 0.20 0.21 0.21 0.17 11.47%

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