[HAPSENG] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 19.4%
YoY- 13.63%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 792,469 1,131,508 1,014,364 962,475 850,552 974,637 943,875 -10.99%
PBT 134,684 214,278 168,182 159,538 138,160 164,946 153,936 -8.51%
Tax -22,717 -74,972 -41,008 -42,315 -32,358 -28,451 -32,347 -20.97%
NP 111,967 139,306 127,174 117,223 105,802 136,495 121,589 -5.34%
-
NP to SH 102,785 125,662 110,983 102,877 86,161 111,746 91,149 8.33%
-
Tax Rate 16.87% 34.99% 24.38% 26.52% 23.42% 17.25% 21.01% -
Total Cost 680,502 992,202 887,190 845,252 744,750 838,142 822,286 -11.84%
-
Net Worth 3,383,868 3,433,108 3,340,264 3,364,121 3,271,936 3,302,083 3,066,110 6.78%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 127,941 - 97,668 - 102,780 - -
Div Payout % - 101.81% - 94.94% - 91.98% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,383,868 3,433,108 3,340,264 3,364,121 3,271,936 3,302,083 3,066,110 6.78%
NOSH 2,114,917 2,132,365 2,155,009 2,170,400 2,181,291 2,186,810 2,085,789 0.92%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.13% 12.31% 12.54% 12.18% 12.44% 14.00% 12.88% -
ROE 3.04% 3.66% 3.32% 3.06% 2.63% 3.38% 2.97% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.47 53.06 47.07 44.35 38.99 44.57 45.25 -11.80%
EPS 4.86 5.89 5.15 4.74 3.95 5.11 4.37 7.33%
DPS 0.00 6.00 0.00 4.50 0.00 4.70 0.00 -
NAPS 1.60 1.61 1.55 1.55 1.50 1.51 1.47 5.80%
Adjusted Per Share Value based on latest NOSH - 2,170,400
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.83 45.45 40.74 38.66 34.16 39.15 37.91 -10.99%
EPS 4.13 5.05 4.46 4.13 3.46 4.49 3.66 8.37%
DPS 0.00 5.14 0.00 3.92 0.00 4.13 0.00 -
NAPS 1.3592 1.3789 1.3416 1.3512 1.3142 1.3263 1.2315 6.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.73 1.74 1.64 1.80 1.69 1.59 1.31 -
P/RPS 4.62 3.28 3.48 4.06 4.33 3.57 2.89 36.68%
P/EPS 35.60 29.53 31.84 37.97 42.78 31.12 29.98 12.12%
EY 2.81 3.39 3.14 2.63 2.34 3.21 3.34 -10.87%
DY 0.00 3.45 0.00 2.50 0.00 2.96 0.00 -
P/NAPS 1.08 1.08 1.06 1.16 1.13 1.05 0.89 13.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 29/11/12 30/08/12 29/05/12 14/02/12 25/11/11 -
Price 1.84 1.57 1.63 1.64 1.62 1.68 1.40 -
P/RPS 4.91 2.96 3.46 3.70 4.15 3.77 3.09 36.13%
P/EPS 37.86 26.64 31.65 34.60 41.01 32.88 32.04 11.75%
EY 2.64 3.75 3.16 2.89 2.44 3.04 3.12 -10.53%
DY 0.00 3.82 0.00 2.74 0.00 2.80 0.00 -
P/NAPS 1.15 0.98 1.05 1.06 1.08 1.11 0.95 13.57%

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