[HAPSENG] QoQ Annualized Quarter 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- 57.55%
YoY- 126.93%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,789,410 2,638,038 2,503,394 2,348,720 2,464,242 2,379,518 2,277,218 14.44%
PBT 504,456 443,922 486,886 295,780 172,760 188,432 172,356 104.21%
Tax -95,403 -73,044 -68,874 -66,028 -23,416 -25,296 -28,064 125.58%
NP 409,053 370,878 418,012 229,752 149,344 163,136 144,292 99.92%
-
NP to SH 323,132 293,377 344,312 157,928 100,243 123,400 107,960 107.27%
-
Tax Rate 18.91% 16.45% 14.15% 22.32% 13.55% 13.42% 16.28% -
Total Cost 2,380,357 2,267,160 2,085,382 2,118,968 2,314,898 2,216,382 2,132,926 7.56%
-
Net Worth 2,586,431 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 7.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 148,762 45,077 67,622 - 67,617 37,576 56,346 90.68%
Div Payout % 46.04% 15.36% 19.64% - 67.45% 30.45% 52.19% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,586,431 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 7.27%
NOSH 563,492 563,464 563,522 563,223 563,479 563,641 563,465 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.66% 14.06% 16.70% 9.78% 6.06% 6.86% 6.34% -
ROE 12.49% 11.81% 13.95% 6.64% 4.30% 5.30% 4.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 495.02 468.18 444.24 417.01 437.33 422.17 404.15 14.43%
EPS 17.82 52.07 61.10 28.04 17.79 21.89 19.16 -4.70%
DPS 26.40 8.00 12.00 0.00 12.00 6.67 10.00 90.67%
NAPS 4.59 4.41 4.38 4.22 4.14 4.13 4.13 7.27%
Adjusted Per Share Value based on latest NOSH - 563,223
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 112.04 105.96 100.55 94.34 98.98 95.58 91.47 14.43%
EPS 12.98 11.78 13.83 6.34 4.03 4.96 4.34 107.16%
DPS 5.98 1.81 2.72 0.00 2.72 1.51 2.26 90.96%
NAPS 1.0389 0.9981 0.9914 0.9547 0.937 0.935 0.9347 7.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.36 0.93 0.96 0.88 0.81 0.83 0.83 -
P/RPS 0.48 0.20 0.22 0.21 0.19 0.20 0.21 73.25%
P/EPS 4.12 1.79 1.57 3.14 4.55 3.79 4.33 -3.25%
EY 24.30 55.99 63.65 31.86 21.96 26.38 23.08 3.48%
DY 11.19 8.60 12.50 0.00 14.81 8.03 12.05 -4.80%
P/NAPS 0.51 0.21 0.22 0.21 0.20 0.20 0.20 86.33%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 24/11/10 25/08/10 27/05/10 12/02/10 23/11/09 26/08/09 -
Price 2.27 1.57 0.88 0.93 0.82 0.81 0.85 -
P/RPS 0.46 0.34 0.20 0.22 0.19 0.19 0.21 68.42%
P/EPS 3.96 3.02 1.44 3.32 4.61 3.70 4.44 -7.32%
EY 25.26 33.16 69.43 30.15 21.70 27.03 22.54 7.86%
DY 11.63 5.10 13.64 0.00 14.63 8.23 11.76 -0.73%
P/NAPS 0.49 0.36 0.20 0.22 0.20 0.20 0.21 75.64%

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