[HAPSENG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.06%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,958,899 2,827,391 1,813,027 850,552 3,628,380 2,653,743 1,709,868 74.57%
PBT 681,579 465,880 297,698 138,160 634,999 470,053 316,117 66.50%
Tax -190,653 -115,681 -74,673 -32,358 -141,872 -113,421 -81,074 76.38%
NP 490,926 350,199 223,025 105,802 493,127 356,632 235,043 63.03%
-
NP to SH 427,104 300,021 189,038 86,161 375,602 263,856 172,707 82.37%
-
Tax Rate 27.97% 24.83% 25.08% 23.42% 22.34% 24.13% 25.65% -
Total Cost 3,467,973 2,477,192 1,590,002 744,750 3,135,253 2,297,111 1,474,825 76.37%
-
Net Worth 3,475,166 3,360,061 3,371,794 3,271,936 3,008,801 2,835,294 8,699,999 -45.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 226,641 97,550 97,890 - 171,362 75,222 72,038 113.96%
Div Payout % 53.06% 32.51% 51.78% - 45.62% 28.51% 41.71% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,475,166 3,360,061 3,371,794 3,271,936 3,008,801 2,835,294 8,699,999 -45.61%
NOSH 2,158,488 2,167,781 2,175,351 2,181,291 1,992,583 1,928,771 1,847,133 10.89%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.40% 12.39% 12.30% 12.44% 13.59% 13.44% 13.75% -
ROE 12.29% 8.93% 5.61% 2.63% 12.48% 9.31% 1.99% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 183.41 130.43 83.34 38.99 182.09 137.59 92.57 57.42%
EPS 19.79 13.84 8.69 3.95 18.85 13.68 9.35 64.47%
DPS 10.50 4.50 4.50 0.00 8.60 3.90 3.90 92.95%
NAPS 1.61 1.55 1.55 1.50 1.51 1.47 4.71 -50.95%
Adjusted Per Share Value based on latest NOSH - 2,181,291
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 159.01 113.56 72.82 34.16 145.74 106.59 68.68 74.56%
EPS 17.15 12.05 7.59 3.46 15.09 10.60 6.94 82.28%
DPS 9.10 3.92 3.93 0.00 6.88 3.02 2.89 114.08%
NAPS 1.3958 1.3496 1.3543 1.3142 1.2085 1.1388 3.4944 -45.61%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.74 1.64 1.80 1.69 1.59 1.31 1.75 -
P/RPS 0.95 1.26 2.16 4.33 0.87 0.95 1.89 -36.65%
P/EPS 8.79 11.85 20.71 42.78 8.44 9.58 18.72 -39.44%
EY 11.37 8.44 4.83 2.34 11.86 10.44 5.34 65.12%
DY 6.03 2.74 2.50 0.00 5.41 2.98 2.23 93.50%
P/NAPS 1.08 1.06 1.16 1.13 1.05 0.89 0.37 103.58%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 29/05/12 14/02/12 25/11/11 24/08/11 -
Price 1.57 1.63 1.64 1.62 1.68 1.40 1.30 -
P/RPS 0.86 1.25 1.97 4.15 0.92 1.02 1.40 -27.63%
P/EPS 7.93 11.78 18.87 41.01 8.91 10.23 13.90 -31.09%
EY 12.60 8.49 5.30 2.44 11.22 9.77 7.19 45.10%
DY 6.69 2.76 2.74 0.00 5.12 2.79 3.00 70.27%
P/NAPS 0.98 1.05 1.06 1.08 1.11 0.95 0.28 129.64%

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