[HAPSENG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 27.81%
YoY- 137.75%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,709,868 751,347 2,789,410 1,978,529 1,251,697 587,180 2,464,242 -21.67%
PBT 316,117 144,985 504,456 332,942 243,443 73,945 172,760 49.76%
Tax -81,074 -35,747 -95,403 -54,783 -34,437 -16,507 -23,416 129.38%
NP 235,043 109,238 409,053 278,159 209,006 57,438 149,344 35.41%
-
NP to SH 172,707 82,174 323,132 220,033 172,156 39,482 100,243 43.85%
-
Tax Rate 25.65% 24.66% 18.91% 16.45% 14.15% 22.32% 13.55% -
Total Cost 1,474,825 642,109 2,380,357 1,700,370 1,042,691 529,742 2,314,898 -26.02%
-
Net Worth 8,699,999 2,665,864 2,586,431 2,484,879 2,468,226 2,376,804 2,332,804 141.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 72,038 - 148,762 33,807 33,811 - 67,617 4.32%
Div Payout % 41.71% - 46.04% 15.36% 19.64% - 67.45% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 8,699,999 2,665,864 2,586,431 2,484,879 2,468,226 2,376,804 2,332,804 141.06%
NOSH 1,847,133 563,607 563,492 563,464 563,522 563,223 563,479 121.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.75% 14.54% 14.66% 14.06% 16.70% 9.78% 6.06% -
ROE 1.99% 3.08% 12.49% 8.85% 6.97% 1.66% 4.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.57 133.31 495.02 351.14 222.12 104.25 437.33 -64.58%
EPS 9.35 14.58 17.82 39.05 30.55 7.01 17.79 -34.95%
DPS 3.90 0.00 26.40 6.00 6.00 0.00 12.00 -52.82%
NAPS 4.71 4.73 4.59 4.41 4.38 4.22 4.14 9.00%
Adjusted Per Share Value based on latest NOSH - 563,258
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 68.68 30.18 112.04 79.47 50.28 23.58 98.98 -21.67%
EPS 6.94 3.30 12.98 8.84 6.91 1.59 4.03 43.81%
DPS 2.89 0.00 5.98 1.36 1.36 0.00 2.72 4.13%
NAPS 3.4944 1.0708 1.0389 0.9981 0.9914 0.9547 0.937 141.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.75 2.15 2.36 0.93 0.96 0.88 0.81 -
P/RPS 1.89 1.61 0.48 0.26 0.43 0.84 0.19 364.47%
P/EPS 18.72 14.75 4.12 2.38 3.14 12.55 4.55 157.42%
EY 5.34 6.78 24.30 41.99 31.82 7.97 21.96 -61.14%
DY 2.23 0.00 11.19 6.45 6.25 0.00 14.81 -71.79%
P/NAPS 0.37 0.45 0.51 0.21 0.22 0.21 0.20 50.87%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 06/05/11 18/02/11 24/11/10 25/08/10 27/05/10 12/02/10 -
Price 1.30 1.97 2.27 1.57 0.88 0.93 0.82 -
P/RPS 1.40 1.48 0.46 0.45 0.40 0.89 0.19 280.04%
P/EPS 13.90 13.51 3.96 4.02 2.88 13.27 4.61 109.13%
EY 7.19 7.40 25.26 24.87 34.72 7.54 21.70 -52.21%
DY 3.00 0.00 11.63 3.82 6.82 0.00 14.63 -65.32%
P/NAPS 0.28 0.42 0.49 0.36 0.20 0.22 0.20 25.22%

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