[HAPSENG] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 115.34%
YoY- 1240.17%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 943,875 958,521 751,347 810,881 726,832 664,517 587,180 37.18%
PBT 153,936 171,132 144,985 171,514 89,499 169,498 73,945 62.96%
Tax -32,347 -45,327 -35,747 -40,620 -20,346 -17,930 -16,507 56.53%
NP 121,589 125,805 109,238 130,894 69,153 151,568 57,438 64.79%
-
NP to SH 91,149 90,533 82,174 103,099 47,877 132,674 39,482 74.58%
-
Tax Rate 21.01% 26.49% 24.66% 23.68% 22.73% 10.58% 22.32% -
Total Cost 822,286 832,716 642,109 679,987 657,679 512,949 529,742 34.02%
-
Net Worth 3,066,110 8,846,689 2,665,864 2,254,207 2,483,971 2,468,615 2,376,804 18.48%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 73,252 - 114,964 - 33,816 - -
Div Payout % - 80.91% - 111.51% - 25.49% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,066,110 8,846,689 2,665,864 2,254,207 2,483,971 2,468,615 2,376,804 18.48%
NOSH 2,085,789 1,878,277 563,607 563,551 563,258 563,610 563,223 139.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.88% 13.12% 14.54% 16.14% 9.51% 22.81% 9.78% -
ROE 2.97% 1.02% 3.08% 4.57% 1.93% 5.37% 1.66% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.25 51.03 133.31 143.89 129.04 117.90 104.25 -42.64%
EPS 4.37 4.82 14.58 5.69 8.50 23.54 7.01 -27.00%
DPS 0.00 3.90 0.00 20.40 0.00 6.00 0.00 -
NAPS 1.47 4.71 4.73 4.00 4.41 4.38 4.22 -50.46%
Adjusted Per Share Value based on latest NOSH - 563,551
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.91 38.50 30.18 32.57 29.19 26.69 23.58 37.19%
EPS 3.66 3.64 3.30 4.14 1.92 5.33 1.59 74.24%
DPS 0.00 2.94 0.00 4.62 0.00 1.36 0.00 -
NAPS 1.2315 3.5533 1.0708 0.9054 0.9977 0.9915 0.9547 18.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.31 1.75 2.15 2.36 0.93 0.96 0.88 -
P/RPS 2.89 3.43 1.61 1.64 0.72 0.81 0.84 127.72%
P/EPS 29.98 36.31 14.75 12.90 10.94 4.08 12.55 78.60%
EY 3.34 2.75 6.78 7.75 9.14 24.52 7.97 -43.96%
DY 0.00 2.23 0.00 8.64 0.00 6.25 0.00 -
P/NAPS 0.89 0.37 0.45 0.59 0.21 0.22 0.21 161.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 06/05/11 18/02/11 24/11/10 25/08/10 27/05/10 -
Price 1.40 1.30 1.97 2.27 1.57 0.88 0.93 -
P/RPS 3.09 2.55 1.48 1.58 1.22 0.75 0.89 129.11%
P/EPS 32.04 26.97 13.51 12.41 18.47 3.74 13.27 79.87%
EY 3.12 3.71 7.40 8.06 5.41 26.75 7.54 -44.44%
DY 0.00 3.00 0.00 8.99 0.00 6.82 0.00 -
P/NAPS 0.95 0.28 0.42 0.57 0.36 0.20 0.22 164.93%

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