[HAPSENG] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -80.05%
YoY- 168.23%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 726,832 664,517 587,180 679,603 646,030 629,161 509,448 26.70%
PBT 89,499 169,498 73,945 31,436 55,146 54,338 31,840 99.04%
Tax -20,346 -17,930 -16,507 -4,444 -4,940 -6,490 -7,542 93.67%
NP 69,153 151,568 57,438 26,992 50,206 47,848 24,298 100.70%
-
NP to SH 47,877 132,674 39,482 7,693 38,570 36,582 17,398 96.25%
-
Tax Rate 22.73% 10.58% 22.32% 14.14% 8.96% 11.94% 23.69% -
Total Cost 657,679 512,949 529,742 652,611 595,824 581,313 485,150 22.46%
-
Net Worth 2,483,971 2,468,615 2,376,804 2,324,745 2,328,861 2,327,945 2,325,363 4.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 33,816 - 39,307 - 28,183 - -
Div Payout % - 25.49% - 510.95% - 77.04% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,483,971 2,468,615 2,376,804 2,324,745 2,328,861 2,327,945 2,325,363 4.49%
NOSH 563,258 563,610 563,223 561,532 563,888 563,667 563,042 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.51% 22.81% 9.78% 3.97% 7.77% 7.61% 4.77% -
ROE 1.93% 5.37% 1.66% 0.33% 1.66% 1.57% 0.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 129.04 117.90 104.25 121.03 114.57 111.62 90.48 26.67%
EPS 8.50 23.54 7.01 1.37 6.84 6.49 3.09 96.20%
DPS 0.00 6.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 4.41 4.38 4.22 4.14 4.13 4.13 4.13 4.46%
Adjusted Per Share Value based on latest NOSH - 561,532
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.19 26.69 23.58 27.30 25.95 25.27 20.46 26.70%
EPS 1.92 5.33 1.59 0.31 1.55 1.47 0.70 95.82%
DPS 0.00 1.36 0.00 1.58 0.00 1.13 0.00 -
NAPS 0.9977 0.9915 0.9547 0.9338 0.9354 0.935 0.934 4.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.96 0.88 0.81 0.83 0.83 0.63 -
P/RPS 0.72 0.81 0.84 0.67 0.72 0.74 0.70 1.89%
P/EPS 10.94 4.08 12.55 59.12 12.13 12.79 20.39 -33.94%
EY 9.14 24.52 7.97 1.69 8.24 7.82 4.90 51.47%
DY 0.00 6.25 0.00 8.64 0.00 6.02 0.00 -
P/NAPS 0.21 0.22 0.21 0.20 0.20 0.20 0.15 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 12/02/10 23/11/09 26/08/09 29/05/09 -
Price 1.57 0.88 0.93 0.82 0.81 0.85 0.88 -
P/RPS 1.22 0.75 0.89 0.68 0.71 0.76 0.97 16.50%
P/EPS 18.47 3.74 13.27 59.85 11.84 13.10 28.48 -25.05%
EY 5.41 26.75 7.54 1.67 8.44 7.64 3.51 33.39%
DY 0.00 6.82 0.00 8.54 0.00 5.88 0.00 -
P/NAPS 0.36 0.20 0.22 0.20 0.20 0.21 0.21 43.19%

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