[HAPSENG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.84%
YoY- -71.98%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,464,242 2,379,518 2,277,218 2,037,792 3,165,250 3,204,813 2,679,766 -5.42%
PBT 172,760 188,432 172,356 127,360 503,382 679,925 625,816 -57.50%
Tax -23,416 -25,296 -28,064 -30,168 -126,163 -179,252 -156,126 -71.67%
NP 149,344 163,136 144,292 97,192 377,219 500,673 469,690 -53.31%
-
NP to SH 100,243 123,400 107,960 69,592 313,975 433,666 415,628 -61.15%
-
Tax Rate 13.55% 13.42% 16.28% 23.69% 25.06% 26.36% 24.95% -
Total Cost 2,314,898 2,216,382 2,132,926 1,940,600 2,788,031 2,704,140 2,210,076 3.12%
-
Net Worth 2,332,804 2,327,841 2,327,112 2,325,363 2,304,662 2,310,334 2,203,234 3.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 67,617 37,576 56,346 - 67,618 37,566 56,348 12.88%
Div Payout % 67.45% 30.45% 52.19% - 21.54% 8.66% 13.56% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,332,804 2,327,841 2,327,112 2,325,363 2,304,662 2,310,334 2,203,234 3.87%
NOSH 563,479 563,641 563,465 563,042 563,487 563,496 563,486 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.06% 6.86% 6.34% 4.77% 11.92% 15.62% 17.53% -
ROE 4.30% 5.30% 4.64% 2.99% 13.62% 18.77% 18.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 437.33 422.17 404.15 361.93 561.73 568.74 475.57 -5.42%
EPS 17.79 21.89 19.16 12.36 55.72 76.96 73.76 -61.15%
DPS 12.00 6.67 10.00 0.00 12.00 6.67 10.00 12.88%
NAPS 4.14 4.13 4.13 4.13 4.09 4.10 3.91 3.87%
Adjusted Per Share Value based on latest NOSH - 563,042
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.98 95.58 91.47 81.85 127.13 128.72 107.63 -5.41%
EPS 4.03 4.96 4.34 2.80 12.61 17.42 16.69 -61.12%
DPS 2.72 1.51 2.26 0.00 2.72 1.51 2.26 13.10%
NAPS 0.937 0.935 0.9347 0.934 0.9257 0.928 0.8849 3.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.81 0.83 0.83 0.63 0.68 0.82 0.92 -
P/RPS 0.19 0.20 0.21 0.17 0.12 0.14 0.19 0.00%
P/EPS 4.55 3.79 4.33 5.10 1.22 1.07 1.25 136.07%
EY 21.96 26.38 23.08 19.62 81.94 93.85 80.17 -57.72%
DY 14.81 8.03 12.05 0.00 17.65 8.13 10.87 22.83%
P/NAPS 0.20 0.20 0.20 0.15 0.17 0.20 0.24 -11.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 23/11/09 26/08/09 29/05/09 25/02/09 28/11/08 26/08/08 -
Price 0.82 0.81 0.85 0.88 0.70 0.61 0.80 -
P/RPS 0.19 0.19 0.21 0.24 0.12 0.11 0.17 7.67%
P/EPS 4.61 3.70 4.44 7.12 1.26 0.79 1.08 162.44%
EY 21.70 27.03 22.54 14.05 79.60 126.16 92.20 -61.77%
DY 14.63 8.23 11.76 0.00 17.14 10.93 12.50 11.02%
P/NAPS 0.20 0.20 0.21 0.21 0.17 0.15 0.20 0.00%

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
Post a Comment