[HAPSENG] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 336.04%
YoY- 218.93%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 751,347 2,789,410 1,978,529 1,251,697 587,180 2,464,242 1,784,639 -43.85%
PBT 144,985 504,456 332,942 243,443 73,945 172,760 141,324 1.72%
Tax -35,747 -95,403 -54,783 -34,437 -16,507 -23,416 -18,972 52.61%
NP 109,238 409,053 278,159 209,006 57,438 149,344 122,352 -7.28%
-
NP to SH 82,174 323,132 220,033 172,156 39,482 100,243 92,550 -7.62%
-
Tax Rate 24.66% 18.91% 16.45% 14.15% 22.32% 13.55% 13.42% -
Total Cost 642,109 2,380,357 1,700,370 1,042,691 529,742 2,314,898 1,662,287 -46.99%
-
Net Worth 2,665,864 2,586,431 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 9.46%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 148,762 33,807 33,811 - 67,617 28,182 -
Div Payout % - 46.04% 15.36% 19.64% - 67.45% 30.45% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,665,864 2,586,431 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 9.46%
NOSH 563,607 563,492 563,464 563,522 563,223 563,479 563,641 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.54% 14.66% 14.06% 16.70% 9.78% 6.06% 6.86% -
ROE 3.08% 12.49% 8.85% 6.97% 1.66% 4.30% 3.98% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.31 495.02 351.14 222.12 104.25 437.33 316.63 -43.85%
EPS 14.58 17.82 39.05 30.55 7.01 17.79 16.42 -7.62%
DPS 0.00 26.40 6.00 6.00 0.00 12.00 5.00 -
NAPS 4.73 4.59 4.41 4.38 4.22 4.14 4.13 9.47%
Adjusted Per Share Value based on latest NOSH - 563,610
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.18 112.04 79.47 50.28 23.58 98.98 71.68 -43.85%
EPS 3.30 12.98 8.84 6.91 1.59 4.03 3.72 -7.68%
DPS 0.00 5.98 1.36 1.36 0.00 2.72 1.13 -
NAPS 1.0708 1.0389 0.9981 0.9914 0.9547 0.937 0.935 9.47%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.15 2.36 0.93 0.96 0.88 0.81 0.83 -
P/RPS 1.61 0.48 0.26 0.43 0.84 0.19 0.26 237.58%
P/EPS 14.75 4.12 2.38 3.14 12.55 4.55 5.05 104.46%
EY 6.78 24.30 41.99 31.82 7.97 21.96 19.78 -51.05%
DY 0.00 11.19 6.45 6.25 0.00 14.81 6.02 -
P/NAPS 0.45 0.51 0.21 0.22 0.21 0.20 0.20 71.79%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 18/02/11 24/11/10 25/08/10 27/05/10 12/02/10 23/11/09 -
Price 1.97 2.27 1.57 0.88 0.93 0.82 0.81 -
P/RPS 1.48 0.46 0.45 0.40 0.89 0.19 0.26 219.14%
P/EPS 13.51 3.96 4.02 2.88 13.27 4.61 4.93 95.94%
EY 7.40 25.26 24.87 34.72 7.54 21.70 20.27 -48.95%
DY 0.00 11.63 3.82 6.82 0.00 14.63 6.17 -
P/NAPS 0.42 0.49 0.36 0.20 0.22 0.20 0.20 64.06%

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