[HAPSENG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.93%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,486,747 2,453,430 1,619,226 792,469 3,958,899 2,827,391 1,813,027 54.46%
PBT 801,581 574,427 393,957 134,684 681,579 465,880 297,698 93.19%
Tax -165,739 -100,873 -76,655 -22,717 -190,653 -115,681 -74,673 69.90%
NP 635,842 473,554 317,302 111,967 490,926 350,199 223,025 100.67%
-
NP to SH 588,257 445,571 304,333 102,785 427,104 300,021 189,038 112.70%
-
Tax Rate 20.68% 17.56% 19.46% 16.87% 27.97% 24.83% 25.08% -
Total Cost 2,850,905 1,979,876 1,301,924 680,502 3,467,973 2,477,192 1,590,002 47.43%
-
Net Worth 3,443,455 3,516,577 3,418,764 3,383,868 3,475,166 3,360,061 3,371,794 1.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 327,948 330,971 167,792 - 226,641 97,550 97,890 123.40%
Div Payout % 55.75% 74.28% 55.13% - 53.06% 32.51% 51.78% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,443,455 3,516,577 3,418,764 3,383,868 3,475,166 3,360,061 3,371,794 1.40%
NOSH 2,049,675 2,068,574 2,097,401 2,114,917 2,158,488 2,167,781 2,175,351 -3.87%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.24% 19.30% 19.60% 14.13% 12.40% 12.39% 12.30% -
ROE 17.08% 12.67% 8.90% 3.04% 12.29% 8.93% 5.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 170.11 118.60 77.20 37.47 183.41 130.43 83.34 60.70%
EPS 28.70 21.54 14.51 4.86 19.79 13.84 8.69 121.29%
DPS 16.00 16.00 8.00 0.00 10.50 4.50 4.50 132.41%
NAPS 1.68 1.70 1.63 1.60 1.61 1.55 1.55 5.50%
Adjusted Per Share Value based on latest NOSH - 2,114,917
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 140.05 98.54 65.04 31.83 159.01 113.56 72.82 54.46%
EPS 23.63 17.90 12.22 4.13 17.15 12.05 7.59 112.77%
DPS 13.17 13.29 6.74 0.00 9.10 3.92 3.93 123.44%
NAPS 1.3831 1.4125 1.3732 1.3592 1.3958 1.3496 1.3543 1.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.01 2.34 2.05 1.73 1.74 1.64 1.80 -
P/RPS 1.77 1.97 2.66 4.62 0.95 1.26 2.16 -12.40%
P/EPS 10.49 10.86 14.13 35.60 8.79 11.85 20.71 -36.37%
EY 9.53 9.21 7.08 2.81 11.37 8.44 4.83 57.11%
DY 5.32 6.84 3.90 0.00 6.03 2.74 2.50 65.21%
P/NAPS 1.79 1.38 1.26 1.08 1.08 1.06 1.16 33.43%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 19/08/13 29/05/13 28/02/13 29/11/12 30/08/12 -
Price 3.02 2.61 2.11 1.84 1.57 1.63 1.64 -
P/RPS 1.78 2.20 2.73 4.91 0.86 1.25 1.97 -6.52%
P/EPS 10.52 12.12 14.54 37.86 7.93 11.78 18.87 -32.19%
EY 9.50 8.25 6.88 2.64 12.60 8.49 5.30 47.40%
DY 5.30 6.13 3.79 0.00 6.69 2.76 2.74 55.05%
P/NAPS 1.80 1.54 1.29 1.15 0.98 1.05 1.06 42.19%

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