[HAPSENG] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.43%
YoY- -67.16%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 664,517 587,180 679,603 646,030 629,161 509,448 761,640 -8.71%
PBT 169,498 73,945 31,436 55,146 54,338 31,840 -6,562 -
Tax -17,930 -16,507 -4,444 -4,940 -6,490 -7,542 8,276 -
NP 151,568 57,438 26,992 50,206 47,848 24,298 1,714 1901.22%
-
NP to SH 132,674 39,482 7,693 38,570 36,582 17,398 -11,275 -
-
Tax Rate 10.58% 22.32% 14.14% 8.96% 11.94% 23.69% - -
Total Cost 512,949 529,742 652,611 595,824 581,313 485,150 759,926 -23.10%
-
Net Worth 2,468,615 2,376,804 2,324,745 2,328,861 2,327,945 2,325,363 2,305,737 4.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 33,816 - 39,307 - 28,183 - 39,462 -9.80%
Div Payout % 25.49% - 510.95% - 77.04% - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,468,615 2,376,804 2,324,745 2,328,861 2,327,945 2,325,363 2,305,737 4.66%
NOSH 563,610 563,223 561,532 563,888 563,667 563,042 563,750 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.81% 9.78% 3.97% 7.77% 7.61% 4.77% 0.23% -
ROE 5.37% 1.66% 0.33% 1.66% 1.57% 0.75% -0.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 117.90 104.25 121.03 114.57 111.62 90.48 135.10 -8.70%
EPS 23.54 7.01 1.37 6.84 6.49 3.09 -2.00 -
DPS 6.00 0.00 7.00 0.00 5.00 0.00 7.00 -9.79%
NAPS 4.38 4.22 4.14 4.13 4.13 4.13 4.09 4.68%
Adjusted Per Share Value based on latest NOSH - 563,888
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.69 23.58 27.30 25.95 25.27 20.46 30.59 -8.71%
EPS 5.33 1.59 0.31 1.55 1.47 0.70 -0.45 -
DPS 1.36 0.00 1.58 0.00 1.13 0.00 1.59 -9.91%
NAPS 0.9915 0.9547 0.9338 0.9354 0.935 0.934 0.9261 4.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.96 0.88 0.81 0.83 0.83 0.63 0.68 -
P/RPS 0.81 0.84 0.67 0.72 0.74 0.70 0.50 38.05%
P/EPS 4.08 12.55 59.12 12.13 12.79 20.39 -34.00 -
EY 24.52 7.97 1.69 8.24 7.82 4.90 -2.94 -
DY 6.25 0.00 8.64 0.00 6.02 0.00 10.29 -28.34%
P/NAPS 0.22 0.21 0.20 0.20 0.20 0.15 0.17 18.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 12/02/10 23/11/09 26/08/09 29/05/09 25/02/09 -
Price 0.88 0.93 0.82 0.81 0.85 0.88 0.70 -
P/RPS 0.75 0.89 0.68 0.71 0.76 0.97 0.52 27.74%
P/EPS 3.74 13.27 59.85 11.84 13.10 28.48 -35.00 -
EY 26.75 7.54 1.67 8.44 7.64 3.51 -2.86 -
DY 6.82 0.00 8.54 0.00 5.88 0.00 10.00 -22.57%
P/NAPS 0.20 0.22 0.20 0.20 0.21 0.21 0.17 11.47%

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