[HAPSENG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -60.61%
YoY- 126.93%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,789,410 1,978,529 1,251,697 587,180 2,464,242 1,784,639 1,138,609 81.43%
PBT 504,456 332,942 243,443 73,945 172,760 141,324 86,178 223.75%
Tax -95,403 -54,783 -34,437 -16,507 -23,416 -18,972 -14,032 257.63%
NP 409,053 278,159 209,006 57,438 149,344 122,352 72,146 216.96%
-
NP to SH 323,132 220,033 172,156 39,482 100,243 92,550 53,980 228.61%
-
Tax Rate 18.91% 16.45% 14.15% 22.32% 13.55% 13.42% 16.28% -
Total Cost 2,380,357 1,700,370 1,042,691 529,742 2,314,898 1,662,287 1,066,463 70.54%
-
Net Worth 2,586,431 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 7.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 148,762 33,807 33,811 - 67,617 28,182 28,173 202.31%
Div Payout % 46.04% 15.36% 19.64% - 67.45% 30.45% 52.19% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,586,431 2,484,879 2,468,226 2,376,804 2,332,804 2,327,841 2,327,112 7.27%
NOSH 563,492 563,464 563,522 563,223 563,479 563,641 563,465 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.66% 14.06% 16.70% 9.78% 6.06% 6.86% 6.34% -
ROE 12.49% 8.85% 6.97% 1.66% 4.30% 3.98% 2.32% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 495.02 351.14 222.12 104.25 437.33 316.63 202.07 81.42%
EPS 17.82 39.05 30.55 7.01 17.79 16.42 9.58 51.07%
DPS 26.40 6.00 6.00 0.00 12.00 5.00 5.00 202.30%
NAPS 4.59 4.41 4.38 4.22 4.14 4.13 4.13 7.27%
Adjusted Per Share Value based on latest NOSH - 563,223
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 112.04 79.47 50.28 23.58 98.98 71.68 45.73 81.44%
EPS 12.98 8.84 6.91 1.59 4.03 3.72 2.17 228.44%
DPS 5.98 1.36 1.36 0.00 2.72 1.13 1.13 202.75%
NAPS 1.0389 0.9981 0.9914 0.9547 0.937 0.935 0.9347 7.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.36 0.93 0.96 0.88 0.81 0.83 0.83 -
P/RPS 0.48 0.26 0.43 0.84 0.19 0.26 0.41 11.04%
P/EPS 4.12 2.38 3.14 12.55 4.55 5.05 8.66 -38.97%
EY 24.30 41.99 31.82 7.97 21.96 19.78 11.54 64.06%
DY 11.19 6.45 6.25 0.00 14.81 6.02 6.02 51.00%
P/NAPS 0.51 0.21 0.22 0.21 0.20 0.20 0.20 86.33%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 24/11/10 25/08/10 27/05/10 12/02/10 23/11/09 26/08/09 -
Price 2.27 1.57 0.88 0.93 0.82 0.81 0.85 -
P/RPS 0.46 0.45 0.40 0.89 0.19 0.26 0.42 6.23%
P/EPS 3.96 4.02 2.88 13.27 4.61 4.93 8.87 -41.50%
EY 25.26 24.87 34.72 7.54 21.70 20.27 11.27 71.01%
DY 11.63 3.82 6.82 0.00 14.63 6.17 5.88 57.37%
P/NAPS 0.49 0.36 0.20 0.22 0.20 0.20 0.21 75.64%

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