[HAPSENG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.31%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,978,529 1,251,697 587,180 2,464,242 1,784,639 1,138,609 509,448 146.87%
PBT 332,942 243,443 73,945 172,760 141,324 86,178 31,840 377.50%
Tax -54,783 -34,437 -16,507 -23,416 -18,972 -14,032 -7,542 274.61%
NP 278,159 209,006 57,438 149,344 122,352 72,146 24,298 407.19%
-
NP to SH 220,033 172,156 39,482 100,243 92,550 53,980 17,398 441.98%
-
Tax Rate 16.45% 14.15% 22.32% 13.55% 13.42% 16.28% 23.69% -
Total Cost 1,700,370 1,042,691 529,742 2,314,898 1,662,287 1,066,463 485,150 130.55%
-
Net Worth 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 2,325,363 4.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 33,807 33,811 - 67,617 28,182 28,173 - -
Div Payout % 15.36% 19.64% - 67.45% 30.45% 52.19% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 2,325,363 4.51%
NOSH 563,464 563,522 563,223 563,479 563,641 563,465 563,042 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.06% 16.70% 9.78% 6.06% 6.86% 6.34% 4.77% -
ROE 8.85% 6.97% 1.66% 4.30% 3.98% 2.32% 0.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 351.14 222.12 104.25 437.33 316.63 202.07 90.48 146.75%
EPS 39.05 30.55 7.01 17.79 16.42 9.58 3.09 441.71%
DPS 6.00 6.00 0.00 12.00 5.00 5.00 0.00 -
NAPS 4.41 4.38 4.22 4.14 4.13 4.13 4.13 4.46%
Adjusted Per Share Value based on latest NOSH - 561,532
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.47 50.28 23.58 98.98 71.68 45.73 20.46 146.89%
EPS 8.84 6.91 1.59 4.03 3.72 2.17 0.70 441.45%
DPS 1.36 1.36 0.00 2.72 1.13 1.13 0.00 -
NAPS 0.9981 0.9914 0.9547 0.937 0.935 0.9347 0.934 4.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.96 0.88 0.81 0.83 0.83 0.63 -
P/RPS 0.26 0.43 0.84 0.19 0.26 0.41 0.70 -48.29%
P/EPS 2.38 3.14 12.55 4.55 5.05 8.66 20.39 -76.08%
EY 41.99 31.82 7.97 21.96 19.78 11.54 4.90 318.21%
DY 6.45 6.25 0.00 14.81 6.02 6.02 0.00 -
P/NAPS 0.21 0.22 0.21 0.20 0.20 0.20 0.15 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 12/02/10 23/11/09 26/08/09 29/05/09 -
Price 1.57 0.88 0.93 0.82 0.81 0.85 0.88 -
P/RPS 0.45 0.40 0.89 0.19 0.26 0.42 0.97 -40.04%
P/EPS 4.02 2.88 13.27 4.61 4.93 8.87 28.48 -72.85%
EY 24.87 34.72 7.54 21.70 20.27 11.27 3.51 268.46%
DY 3.82 6.82 0.00 14.63 6.17 5.88 0.00 -
P/NAPS 0.36 0.20 0.22 0.20 0.20 0.21 0.21 43.19%

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