[HAPSENG] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 236.04%
YoY- 262.68%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 751,347 810,881 726,832 664,517 587,180 679,603 646,030 10.60%
PBT 144,985 171,514 89,499 169,498 73,945 31,436 55,146 90.60%
Tax -35,747 -40,620 -20,346 -17,930 -16,507 -4,444 -4,940 274.56%
NP 109,238 130,894 69,153 151,568 57,438 26,992 50,206 67.99%
-
NP to SH 82,174 103,099 47,877 132,674 39,482 7,693 38,570 65.64%
-
Tax Rate 24.66% 23.68% 22.73% 10.58% 22.32% 14.14% 8.96% -
Total Cost 642,109 679,987 657,679 512,949 529,742 652,611 595,824 5.11%
-
Net Worth 2,665,864 2,254,207 2,483,971 2,468,615 2,376,804 2,324,745 2,328,861 9.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 114,964 - 33,816 - 39,307 - -
Div Payout % - 111.51% - 25.49% - 510.95% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,665,864 2,254,207 2,483,971 2,468,615 2,376,804 2,324,745 2,328,861 9.43%
NOSH 563,607 563,551 563,258 563,610 563,223 561,532 563,888 -0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.54% 16.14% 9.51% 22.81% 9.78% 3.97% 7.77% -
ROE 3.08% 4.57% 1.93% 5.37% 1.66% 0.33% 1.66% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.31 143.89 129.04 117.90 104.25 121.03 114.57 10.63%
EPS 14.58 5.69 8.50 23.54 7.01 1.37 6.84 65.70%
DPS 0.00 20.40 0.00 6.00 0.00 7.00 0.00 -
NAPS 4.73 4.00 4.41 4.38 4.22 4.14 4.13 9.47%
Adjusted Per Share Value based on latest NOSH - 563,610
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.18 32.57 29.19 26.69 23.58 27.30 25.95 10.60%
EPS 3.30 4.14 1.92 5.33 1.59 0.31 1.55 65.57%
DPS 0.00 4.62 0.00 1.36 0.00 1.58 0.00 -
NAPS 1.0708 0.9054 0.9977 0.9915 0.9547 0.9338 0.9354 9.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.15 2.36 0.93 0.96 0.88 0.81 0.83 -
P/RPS 1.61 1.64 0.72 0.81 0.84 0.67 0.72 71.08%
P/EPS 14.75 12.90 10.94 4.08 12.55 59.12 12.13 13.93%
EY 6.78 7.75 9.14 24.52 7.97 1.69 8.24 -12.20%
DY 0.00 8.64 0.00 6.25 0.00 8.64 0.00 -
P/NAPS 0.45 0.59 0.21 0.22 0.21 0.20 0.20 71.79%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 18/02/11 24/11/10 25/08/10 27/05/10 12/02/10 23/11/09 -
Price 1.97 2.27 1.57 0.88 0.93 0.82 0.81 -
P/RPS 1.48 1.58 1.22 0.75 0.89 0.68 0.71 63.25%
P/EPS 13.51 12.41 18.47 3.74 13.27 59.85 11.84 9.20%
EY 7.40 8.06 5.41 26.75 7.54 1.67 8.44 -8.40%
DY 0.00 8.99 0.00 6.82 0.00 8.54 0.00 -
P/NAPS 0.42 0.57 0.36 0.20 0.22 0.20 0.20 64.06%

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