[HAPSENG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 119.4%
YoY- 9.46%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 792,469 3,958,899 2,827,391 1,813,027 850,552 3,628,380 2,653,743 -55.29%
PBT 134,684 681,579 465,880 297,698 138,160 634,999 470,053 -56.50%
Tax -22,717 -190,653 -115,681 -74,673 -32,358 -141,872 -113,421 -65.73%
NP 111,967 490,926 350,199 223,025 105,802 493,127 356,632 -53.77%
-
NP to SH 102,785 427,104 300,021 189,038 86,161 375,602 263,856 -46.63%
-
Tax Rate 16.87% 27.97% 24.83% 25.08% 23.42% 22.34% 24.13% -
Total Cost 680,502 3,467,973 2,477,192 1,590,002 744,750 3,135,253 2,297,111 -55.52%
-
Net Worth 3,383,868 3,475,166 3,360,061 3,371,794 3,271,936 3,008,801 2,835,294 12.50%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 226,641 97,550 97,890 - 171,362 75,222 -
Div Payout % - 53.06% 32.51% 51.78% - 45.62% 28.51% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,383,868 3,475,166 3,360,061 3,371,794 3,271,936 3,008,801 2,835,294 12.50%
NOSH 2,114,917 2,158,488 2,167,781 2,175,351 2,181,291 1,992,583 1,928,771 6.32%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.13% 12.40% 12.39% 12.30% 12.44% 13.59% 13.44% -
ROE 3.04% 12.29% 8.93% 5.61% 2.63% 12.48% 9.31% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.47 183.41 130.43 83.34 38.99 182.09 137.59 -57.95%
EPS 4.86 19.79 13.84 8.69 3.95 18.85 13.68 -49.80%
DPS 0.00 10.50 4.50 4.50 0.00 8.60 3.90 -
NAPS 1.60 1.61 1.55 1.55 1.50 1.51 1.47 5.80%
Adjusted Per Share Value based on latest NOSH - 2,170,400
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.83 159.01 113.56 72.82 34.16 145.74 106.59 -55.29%
EPS 4.13 17.15 12.05 7.59 3.46 15.09 10.60 -46.62%
DPS 0.00 9.10 3.92 3.93 0.00 6.88 3.02 -
NAPS 1.3592 1.3958 1.3496 1.3543 1.3142 1.2085 1.1388 12.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.73 1.74 1.64 1.80 1.69 1.59 1.31 -
P/RPS 4.62 0.95 1.26 2.16 4.33 0.87 0.95 186.76%
P/EPS 35.60 8.79 11.85 20.71 42.78 8.44 9.58 139.72%
EY 2.81 11.37 8.44 4.83 2.34 11.86 10.44 -58.27%
DY 0.00 6.03 2.74 2.50 0.00 5.41 2.98 -
P/NAPS 1.08 1.08 1.06 1.16 1.13 1.05 0.89 13.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 29/11/12 30/08/12 29/05/12 14/02/12 25/11/11 -
Price 1.84 1.57 1.63 1.64 1.62 1.68 1.40 -
P/RPS 4.91 0.86 1.25 1.97 4.15 0.92 1.02 184.82%
P/EPS 37.86 7.93 11.78 18.87 41.01 8.91 10.23 139.06%
EY 2.64 12.60 8.49 5.30 2.44 11.22 9.77 -58.17%
DY 0.00 6.69 2.76 2.74 0.00 5.12 2.79 -
P/NAPS 1.15 0.98 1.05 1.06 1.08 1.11 0.95 13.57%

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