[HAPSENG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 58.71%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,619,226 792,469 3,958,899 2,827,391 1,813,027 850,552 3,628,380 -41.63%
PBT 393,957 134,684 681,579 465,880 297,698 138,160 634,999 -27.27%
Tax -76,655 -22,717 -190,653 -115,681 -74,673 -32,358 -141,872 -33.68%
NP 317,302 111,967 490,926 350,199 223,025 105,802 493,127 -25.48%
-
NP to SH 304,333 102,785 427,104 300,021 189,038 86,161 375,602 -13.09%
-
Tax Rate 19.46% 16.87% 27.97% 24.83% 25.08% 23.42% 22.34% -
Total Cost 1,301,924 680,502 3,467,973 2,477,192 1,590,002 744,750 3,135,253 -44.36%
-
Net Worth 3,418,764 3,383,868 3,475,166 3,360,061 3,371,794 3,271,936 3,008,801 8.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 167,792 - 226,641 97,550 97,890 - 171,362 -1.39%
Div Payout % 55.13% - 53.06% 32.51% 51.78% - 45.62% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,418,764 3,383,868 3,475,166 3,360,061 3,371,794 3,271,936 3,008,801 8.89%
NOSH 2,097,401 2,114,917 2,158,488 2,167,781 2,175,351 2,181,291 1,992,583 3.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.60% 14.13% 12.40% 12.39% 12.30% 12.44% 13.59% -
ROE 8.90% 3.04% 12.29% 8.93% 5.61% 2.63% 12.48% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 77.20 37.47 183.41 130.43 83.34 38.99 182.09 -43.59%
EPS 14.51 4.86 19.79 13.84 8.69 3.95 18.85 -16.02%
DPS 8.00 0.00 10.50 4.50 4.50 0.00 8.60 -4.71%
NAPS 1.63 1.60 1.61 1.55 1.55 1.50 1.51 5.23%
Adjusted Per Share Value based on latest NOSH - 2,155,009
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 65.04 31.83 159.01 113.56 72.82 34.16 145.74 -41.63%
EPS 12.22 4.13 17.15 12.05 7.59 3.46 15.09 -13.13%
DPS 6.74 0.00 9.10 3.92 3.93 0.00 6.88 -1.36%
NAPS 1.3732 1.3592 1.3958 1.3496 1.3543 1.3142 1.2085 8.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.05 1.73 1.74 1.64 1.80 1.69 1.59 -
P/RPS 2.66 4.62 0.95 1.26 2.16 4.33 0.87 110.80%
P/EPS 14.13 35.60 8.79 11.85 20.71 42.78 8.44 41.03%
EY 7.08 2.81 11.37 8.44 4.83 2.34 11.86 -29.12%
DY 3.90 0.00 6.03 2.74 2.50 0.00 5.41 -19.61%
P/NAPS 1.26 1.08 1.08 1.06 1.16 1.13 1.05 12.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 29/05/13 28/02/13 29/11/12 30/08/12 29/05/12 14/02/12 -
Price 2.11 1.84 1.57 1.63 1.64 1.62 1.68 -
P/RPS 2.73 4.91 0.86 1.25 1.97 4.15 0.92 106.63%
P/EPS 14.54 37.86 7.93 11.78 18.87 41.01 8.91 38.65%
EY 6.88 2.64 12.60 8.49 5.30 2.44 11.22 -27.84%
DY 3.79 0.00 6.69 2.76 2.74 0.00 5.12 -18.18%
P/NAPS 1.29 1.15 0.98 1.05 1.06 1.08 1.11 10.54%

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