[HAPSENG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -18.77%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,638,038 2,503,394 2,348,720 2,464,242 2,379,518 2,277,218 2,037,792 18.76%
PBT 443,922 486,886 295,780 172,760 188,432 172,356 127,360 129.71%
Tax -73,044 -68,874 -66,028 -23,416 -25,296 -28,064 -30,168 80.21%
NP 370,878 418,012 229,752 149,344 163,136 144,292 97,192 143.99%
-
NP to SH 293,377 344,312 157,928 100,243 123,400 107,960 69,592 160.73%
-
Tax Rate 16.45% 14.15% 22.32% 13.55% 13.42% 16.28% 23.69% -
Total Cost 2,267,160 2,085,382 2,118,968 2,314,898 2,216,382 2,132,926 1,940,600 10.91%
-
Net Worth 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 2,325,363 4.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 45,077 67,622 - 67,617 37,576 56,346 - -
Div Payout % 15.36% 19.64% - 67.45% 30.45% 52.19% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 2,325,363 4.51%
NOSH 563,464 563,522 563,223 563,479 563,641 563,465 563,042 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.06% 16.70% 9.78% 6.06% 6.86% 6.34% 4.77% -
ROE 11.81% 13.95% 6.64% 4.30% 5.30% 4.64% 2.99% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 468.18 444.24 417.01 437.33 422.17 404.15 361.93 18.70%
EPS 52.07 61.10 28.04 17.79 21.89 19.16 12.36 160.61%
DPS 8.00 12.00 0.00 12.00 6.67 10.00 0.00 -
NAPS 4.41 4.38 4.22 4.14 4.13 4.13 4.13 4.46%
Adjusted Per Share Value based on latest NOSH - 561,532
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 105.96 100.55 94.34 98.98 95.58 91.47 81.85 18.76%
EPS 11.78 13.83 6.34 4.03 4.96 4.34 2.80 160.38%
DPS 1.81 2.72 0.00 2.72 1.51 2.26 0.00 -
NAPS 0.9981 0.9914 0.9547 0.937 0.935 0.9347 0.934 4.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.96 0.88 0.81 0.83 0.83 0.63 -
P/RPS 0.20 0.22 0.21 0.19 0.20 0.21 0.17 11.43%
P/EPS 1.79 1.57 3.14 4.55 3.79 4.33 5.10 -50.21%
EY 55.99 63.65 31.86 21.96 26.38 23.08 19.62 101.06%
DY 8.60 12.50 0.00 14.81 8.03 12.05 0.00 -
P/NAPS 0.21 0.22 0.21 0.20 0.20 0.20 0.15 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 12/02/10 23/11/09 26/08/09 29/05/09 -
Price 1.57 0.88 0.93 0.82 0.81 0.85 0.88 -
P/RPS 0.34 0.20 0.22 0.19 0.19 0.21 0.24 26.11%
P/EPS 3.02 1.44 3.32 4.61 3.70 4.44 7.12 -43.51%
EY 33.16 69.43 30.15 21.70 27.03 22.54 14.05 77.17%
DY 5.10 13.64 0.00 14.63 8.23 11.76 0.00 -
P/NAPS 0.36 0.20 0.22 0.20 0.20 0.21 0.21 43.19%

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