[HAPSENG] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 413.22%
YoY- 126.93%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 810,881 726,832 664,517 587,180 679,603 646,030 629,161 18.37%
PBT 171,514 89,499 169,498 73,945 31,436 55,146 54,338 114.72%
Tax -40,620 -20,346 -17,930 -16,507 -4,444 -4,940 -6,490 238.49%
NP 130,894 69,153 151,568 57,438 26,992 50,206 47,848 95.24%
-
NP to SH 103,099 47,877 132,674 39,482 7,693 38,570 36,582 99.14%
-
Tax Rate 23.68% 22.73% 10.58% 22.32% 14.14% 8.96% 11.94% -
Total Cost 679,987 657,679 512,949 529,742 652,611 595,824 581,313 10.98%
-
Net Worth 2,254,207 2,483,971 2,468,615 2,376,804 2,324,745 2,328,861 2,327,945 -2.11%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 114,964 - 33,816 - 39,307 - 28,183 154.64%
Div Payout % 111.51% - 25.49% - 510.95% - 77.04% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,254,207 2,483,971 2,468,615 2,376,804 2,324,745 2,328,861 2,327,945 -2.11%
NOSH 563,551 563,258 563,610 563,223 561,532 563,888 563,667 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.14% 9.51% 22.81% 9.78% 3.97% 7.77% 7.61% -
ROE 4.57% 1.93% 5.37% 1.66% 0.33% 1.66% 1.57% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.89 129.04 117.90 104.25 121.03 114.57 111.62 18.39%
EPS 5.69 8.50 23.54 7.01 1.37 6.84 6.49 -8.37%
DPS 20.40 0.00 6.00 0.00 7.00 0.00 5.00 154.67%
NAPS 4.00 4.41 4.38 4.22 4.14 4.13 4.13 -2.10%
Adjusted Per Share Value based on latest NOSH - 563,223
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.57 29.19 26.69 23.58 27.30 25.95 25.27 18.37%
EPS 4.14 1.92 5.33 1.59 0.31 1.55 1.47 99.05%
DPS 4.62 0.00 1.36 0.00 1.58 0.00 1.13 155.03%
NAPS 0.9054 0.9977 0.9915 0.9547 0.9338 0.9354 0.935 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.36 0.93 0.96 0.88 0.81 0.83 0.83 -
P/RPS 1.64 0.72 0.81 0.84 0.67 0.72 0.74 69.73%
P/EPS 12.90 10.94 4.08 12.55 59.12 12.13 12.79 0.57%
EY 7.75 9.14 24.52 7.97 1.69 8.24 7.82 -0.59%
DY 8.64 0.00 6.25 0.00 8.64 0.00 6.02 27.15%
P/NAPS 0.59 0.21 0.22 0.21 0.20 0.20 0.20 105.28%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 24/11/10 25/08/10 27/05/10 12/02/10 23/11/09 26/08/09 -
Price 2.27 1.57 0.88 0.93 0.82 0.81 0.85 -
P/RPS 1.58 1.22 0.75 0.89 0.68 0.71 0.76 62.67%
P/EPS 12.41 18.47 3.74 13.27 59.85 11.84 13.10 -3.53%
EY 8.06 5.41 26.75 7.54 1.67 8.44 7.64 3.62%
DY 8.99 0.00 6.82 0.00 8.54 0.00 5.88 32.61%
P/NAPS 0.57 0.36 0.20 0.22 0.20 0.20 0.21 94.22%

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