[HAPSENG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 42.36%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,453,430 1,619,226 792,469 3,958,899 2,827,391 1,813,027 850,552 102.50%
PBT 574,427 393,957 134,684 681,579 465,880 297,698 138,160 158.34%
Tax -100,873 -76,655 -22,717 -190,653 -115,681 -74,673 -32,358 113.25%
NP 473,554 317,302 111,967 490,926 350,199 223,025 105,802 171.34%
-
NP to SH 445,571 304,333 102,785 427,104 300,021 189,038 86,161 198.74%
-
Tax Rate 17.56% 19.46% 16.87% 27.97% 24.83% 25.08% 23.42% -
Total Cost 1,979,876 1,301,924 680,502 3,467,973 2,477,192 1,590,002 744,750 91.79%
-
Net Worth 3,516,577 3,418,764 3,383,868 3,475,166 3,360,061 3,371,794 3,271,936 4.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 330,971 167,792 - 226,641 97,550 97,890 - -
Div Payout % 74.28% 55.13% - 53.06% 32.51% 51.78% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,516,577 3,418,764 3,383,868 3,475,166 3,360,061 3,371,794 3,271,936 4.91%
NOSH 2,068,574 2,097,401 2,114,917 2,158,488 2,167,781 2,175,351 2,181,291 -3.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.30% 19.60% 14.13% 12.40% 12.39% 12.30% 12.44% -
ROE 12.67% 8.90% 3.04% 12.29% 8.93% 5.61% 2.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 118.60 77.20 37.47 183.41 130.43 83.34 38.99 109.79%
EPS 21.54 14.51 4.86 19.79 13.84 8.69 3.95 209.49%
DPS 16.00 8.00 0.00 10.50 4.50 4.50 0.00 -
NAPS 1.70 1.63 1.60 1.61 1.55 1.55 1.50 8.69%
Adjusted Per Share Value based on latest NOSH - 2,132,365
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.54 65.04 31.83 159.01 113.56 72.82 34.16 102.51%
EPS 17.90 12.22 4.13 17.15 12.05 7.59 3.46 198.82%
DPS 13.29 6.74 0.00 9.10 3.92 3.93 0.00 -
NAPS 1.4125 1.3732 1.3592 1.3958 1.3496 1.3543 1.3142 4.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.34 2.05 1.73 1.74 1.64 1.80 1.69 -
P/RPS 1.97 2.66 4.62 0.95 1.26 2.16 4.33 -40.81%
P/EPS 10.86 14.13 35.60 8.79 11.85 20.71 42.78 -59.87%
EY 9.21 7.08 2.81 11.37 8.44 4.83 2.34 149.07%
DY 6.84 3.90 0.00 6.03 2.74 2.50 0.00 -
P/NAPS 1.38 1.26 1.08 1.08 1.06 1.16 1.13 14.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 19/08/13 29/05/13 28/02/13 29/11/12 30/08/12 29/05/12 -
Price 2.61 2.11 1.84 1.57 1.63 1.64 1.62 -
P/RPS 2.20 2.73 4.91 0.86 1.25 1.97 4.15 -34.47%
P/EPS 12.12 14.54 37.86 7.93 11.78 18.87 41.01 -55.59%
EY 8.25 6.88 2.64 12.60 8.49 5.30 2.44 125.10%
DY 6.13 3.79 0.00 6.69 2.76 2.74 0.00 -
P/NAPS 1.54 1.29 1.15 0.98 1.05 1.06 1.08 26.65%

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