[HAPSENG] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.88%
YoY- 21.76%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 826,757 792,469 1,131,508 1,014,364 962,475 850,552 974,637 -10.39%
PBT 259,273 134,684 214,278 168,182 159,538 138,160 164,946 35.22%
Tax -53,938 -22,717 -74,972 -41,008 -42,315 -32,358 -28,451 53.23%
NP 205,335 111,967 139,306 127,174 117,223 105,802 136,495 31.32%
-
NP to SH 201,548 102,785 125,662 110,983 102,877 86,161 111,746 48.22%
-
Tax Rate 20.80% 16.87% 34.99% 24.38% 26.52% 23.42% 17.25% -
Total Cost 621,422 680,502 992,202 887,190 845,252 744,750 838,142 -18.09%
-
Net Worth 3,393,835 3,383,868 3,433,108 3,340,264 3,364,121 3,271,936 3,302,083 1.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 166,568 - 127,941 - 97,668 - 102,780 38.01%
Div Payout % 82.64% - 101.81% - 94.94% - 91.98% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,393,835 3,383,868 3,433,108 3,340,264 3,364,121 3,271,936 3,302,083 1.84%
NOSH 2,082,107 2,114,917 2,132,365 2,155,009 2,170,400 2,181,291 2,186,810 -3.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 24.84% 14.13% 12.31% 12.54% 12.18% 12.44% 14.00% -
ROE 5.94% 3.04% 3.66% 3.32% 3.06% 2.63% 3.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.71 37.47 53.06 47.07 44.35 38.99 44.57 -7.41%
EPS 9.68 4.86 5.89 5.15 4.74 3.95 5.11 53.15%
DPS 8.00 0.00 6.00 0.00 4.50 0.00 4.70 42.60%
NAPS 1.63 1.60 1.61 1.55 1.55 1.50 1.51 5.23%
Adjusted Per Share Value based on latest NOSH - 2,155,009
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.21 31.83 45.45 40.74 38.66 34.16 39.15 -10.39%
EPS 8.10 4.13 5.05 4.46 4.13 3.46 4.49 48.24%
DPS 6.69 0.00 5.14 0.00 3.92 0.00 4.13 37.96%
NAPS 1.3632 1.3592 1.3789 1.3416 1.3512 1.3142 1.3263 1.84%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.05 1.73 1.74 1.64 1.80 1.69 1.59 -
P/RPS 5.16 4.62 3.28 3.48 4.06 4.33 3.57 27.86%
P/EPS 21.18 35.60 29.53 31.84 37.97 42.78 31.12 -22.64%
EY 4.72 2.81 3.39 3.14 2.63 2.34 3.21 29.33%
DY 3.90 0.00 3.45 0.00 2.50 0.00 2.96 20.20%
P/NAPS 1.26 1.08 1.08 1.06 1.16 1.13 1.05 12.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 29/05/13 28/02/13 29/11/12 30/08/12 29/05/12 14/02/12 -
Price 2.11 1.84 1.57 1.63 1.64 1.62 1.68 -
P/RPS 5.31 4.91 2.96 3.46 3.70 4.15 3.77 25.67%
P/EPS 21.80 37.86 26.64 31.65 34.60 41.01 32.88 -23.98%
EY 4.59 2.64 3.75 3.16 2.89 2.44 3.04 31.64%
DY 3.79 0.00 3.82 0.00 2.74 0.00 2.80 22.38%
P/NAPS 1.29 1.15 0.98 1.05 1.06 1.08 1.11 10.54%

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