[HAPSENG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 254.31%
YoY- -71.98%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 679,603 646,030 629,161 509,448 761,640 1,063,727 921,505 -18.32%
PBT 31,436 55,146 54,338 31,840 -6,562 197,036 219,599 -72.53%
Tax -4,444 -4,940 -6,490 -7,542 8,276 -56,376 -53,516 -80.87%
NP 26,992 50,206 47,848 24,298 1,714 140,660 166,083 -70.12%
-
NP to SH 7,693 38,570 36,582 17,398 -11,275 117,436 145,729 -85.85%
-
Tax Rate 14.14% 8.96% 11.94% 23.69% - 28.61% 24.37% -
Total Cost 652,611 595,824 581,313 485,150 759,926 923,067 755,422 -9.26%
-
Net Worth 2,324,745 2,328,861 2,327,945 2,325,363 2,305,737 2,310,401 2,203,404 3.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 39,307 - 28,183 - 39,462 - 28,176 24.77%
Div Payout % 510.95% - 77.04% - 0.00% - 19.33% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,324,745 2,328,861 2,327,945 2,325,363 2,305,737 2,310,401 2,203,404 3.62%
NOSH 561,532 563,888 563,667 563,042 563,750 563,512 563,530 -0.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.97% 7.77% 7.61% 4.77% 0.23% 13.22% 18.02% -
ROE 0.33% 1.66% 1.57% 0.75% -0.49% 5.08% 6.61% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 121.03 114.57 111.62 90.48 135.10 188.77 163.52 -18.13%
EPS 1.37 6.84 6.49 3.09 -2.00 20.84 25.86 -85.81%
DPS 7.00 0.00 5.00 0.00 7.00 0.00 5.00 25.06%
NAPS 4.14 4.13 4.13 4.13 4.09 4.10 3.91 3.87%
Adjusted Per Share Value based on latest NOSH - 563,042
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.30 25.95 25.27 20.46 30.59 42.73 37.01 -18.31%
EPS 0.31 1.55 1.47 0.70 -0.45 4.72 5.85 -85.81%
DPS 1.58 0.00 1.13 0.00 1.59 0.00 1.13 24.96%
NAPS 0.9338 0.9354 0.935 0.934 0.9261 0.928 0.885 3.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.81 0.83 0.83 0.63 0.68 0.82 0.92 -
P/RPS 0.67 0.72 0.74 0.70 0.50 0.43 0.56 12.66%
P/EPS 59.12 12.13 12.79 20.39 -34.00 3.93 3.56 547.59%
EY 1.69 8.24 7.82 4.90 -2.94 25.41 28.11 -84.57%
DY 8.64 0.00 6.02 0.00 10.29 0.00 5.43 36.17%
P/NAPS 0.20 0.20 0.20 0.15 0.17 0.20 0.24 -11.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 23/11/09 26/08/09 29/05/09 25/02/09 28/11/08 26/08/08 -
Price 0.82 0.81 0.85 0.88 0.70 0.61 0.80 -
P/RPS 0.68 0.71 0.76 0.97 0.52 0.32 0.49 24.34%
P/EPS 59.85 11.84 13.10 28.48 -35.00 2.93 3.09 617.34%
EY 1.67 8.44 7.64 3.51 -2.86 34.16 32.33 -86.05%
DY 8.54 0.00 5.88 0.00 10.00 0.00 6.25 23.06%
P/NAPS 0.20 0.20 0.21 0.21 0.17 0.15 0.20 0.00%

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