[HAPSENG] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.23%
YoY- 12.45%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 829,474 826,757 792,469 1,131,508 1,014,364 962,475 850,552 -1.65%
PBT 180,470 259,273 134,684 214,278 168,182 159,538 138,160 19.47%
Tax -24,218 -53,938 -22,717 -74,972 -41,008 -42,315 -32,358 -17.55%
NP 156,252 205,335 111,967 139,306 127,174 117,223 105,802 29.65%
-
NP to SH 141,238 201,548 102,785 125,662 110,983 102,877 86,161 38.98%
-
Tax Rate 13.42% 20.80% 16.87% 34.99% 24.38% 26.52% 23.42% -
Total Cost 673,222 621,422 680,502 992,202 887,190 845,252 744,750 -6.50%
-
Net Worth 3,420,293 3,393,835 3,383,868 3,433,108 3,340,264 3,364,121 3,271,936 2.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 160,954 166,568 - 127,941 - 97,668 - -
Div Payout % 113.96% 82.64% - 101.81% - 94.94% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,420,293 3,393,835 3,383,868 3,433,108 3,340,264 3,364,121 3,271,936 2.99%
NOSH 2,011,937 2,082,107 2,114,917 2,132,365 2,155,009 2,170,400 2,181,291 -5.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.84% 24.84% 14.13% 12.31% 12.54% 12.18% 12.44% -
ROE 4.13% 5.94% 3.04% 3.66% 3.32% 3.06% 2.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.23 39.71 37.47 53.06 47.07 44.35 38.99 3.79%
EPS 7.02 9.68 4.86 5.89 5.15 4.74 3.95 46.67%
DPS 8.00 8.00 0.00 6.00 0.00 4.50 0.00 -
NAPS 1.70 1.63 1.60 1.61 1.55 1.55 1.50 8.69%
Adjusted Per Share Value based on latest NOSH - 2,132,365
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.32 33.21 31.83 45.45 40.74 38.66 34.16 -1.64%
EPS 5.67 8.10 4.13 5.05 4.46 4.13 3.46 38.95%
DPS 6.46 6.69 0.00 5.14 0.00 3.92 0.00 -
NAPS 1.3738 1.3632 1.3592 1.3789 1.3416 1.3512 1.3142 2.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.34 2.05 1.73 1.74 1.64 1.80 1.69 -
P/RPS 5.68 5.16 4.62 3.28 3.48 4.06 4.33 19.81%
P/EPS 33.33 21.18 35.60 29.53 31.84 37.97 42.78 -15.31%
EY 3.00 4.72 2.81 3.39 3.14 2.63 2.34 17.99%
DY 3.42 3.90 0.00 3.45 0.00 2.50 0.00 -
P/NAPS 1.38 1.26 1.08 1.08 1.06 1.16 1.13 14.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 19/08/13 29/05/13 28/02/13 29/11/12 30/08/12 29/05/12 -
Price 2.61 2.11 1.84 1.57 1.63 1.64 1.62 -
P/RPS 6.33 5.31 4.91 2.96 3.46 3.70 4.15 32.47%
P/EPS 37.18 21.80 37.86 26.64 31.65 34.60 41.01 -6.32%
EY 2.69 4.59 2.64 3.75 3.16 2.89 2.44 6.71%
DY 3.07 3.79 0.00 3.82 0.00 2.74 0.00 -
P/NAPS 1.54 1.29 1.15 0.98 1.05 1.06 1.08 26.65%

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