[HAPSENG] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -40.53%
YoY- -83.08%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,541,974 2,464,242 2,546,279 2,963,976 3,256,320 3,165,250 3,038,274 -11.21%
PBT 214,865 172,760 134,762 276,652 441,913 503,382 1,233,440 -68.84%
Tax -32,381 -23,416 -10,696 -62,132 -109,158 -126,163 -167,766 -66.63%
NP 182,484 149,344 124,066 214,520 332,755 377,219 1,065,674 -69.19%
-
NP to SH 122,327 100,243 81,275 160,141 269,288 313,975 991,796 -75.25%
-
Tax Rate 15.07% 13.55% 7.94% 22.46% 24.70% 25.06% 13.60% -
Total Cost 2,359,490 2,314,898 2,422,213 2,749,456 2,923,565 2,788,031 1,972,600 12.69%
-
Net Worth 2,376,804 2,324,745 2,328,861 2,327,945 2,325,363 2,305,737 2,310,401 1.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 67,490 67,490 67,645 67,645 67,639 67,639 335,047 -65.67%
Div Payout % 55.17% 67.33% 83.23% 42.24% 25.12% 21.54% 33.78% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,376,804 2,324,745 2,328,861 2,327,945 2,325,363 2,305,737 2,310,401 1.90%
NOSH 563,223 561,532 563,888 563,667 563,042 563,750 563,512 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.18% 6.06% 4.87% 7.24% 10.22% 11.92% 35.07% -
ROE 5.15% 4.31% 3.49% 6.88% 11.58% 13.62% 42.93% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 451.33 438.84 451.56 525.84 578.34 561.46 539.17 -11.18%
EPS 21.72 17.85 14.41 28.41 47.83 55.69 176.00 -75.24%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 59.46 -65.62%
NAPS 4.22 4.14 4.13 4.13 4.13 4.09 4.10 1.94%
Adjusted Per Share Value based on latest NOSH - 563,667
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 102.10 98.98 102.27 119.05 130.79 127.13 122.03 -11.21%
EPS 4.91 4.03 3.26 6.43 10.82 12.61 39.84 -75.26%
DPS 2.71 2.71 2.72 2.72 2.72 2.72 13.46 -65.68%
NAPS 0.9547 0.9338 0.9354 0.935 0.934 0.9261 0.928 1.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.88 0.81 0.83 0.83 0.63 0.68 0.82 -
P/RPS 0.19 0.18 0.18 0.16 0.11 0.12 0.15 17.08%
P/EPS 4.05 4.54 5.76 2.92 1.32 1.22 0.47 320.86%
EY 24.68 22.04 17.37 34.23 75.92 81.90 214.64 -76.38%
DY 13.64 14.81 14.46 14.46 19.05 17.65 72.51 -67.20%
P/NAPS 0.21 0.20 0.20 0.20 0.15 0.17 0.20 3.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 12/02/10 23/11/09 26/08/09 29/05/09 25/02/09 28/11/08 -
Price 0.93 0.82 0.81 0.85 0.88 0.70 0.61 -
P/RPS 0.21 0.19 0.18 0.16 0.15 0.12 0.11 53.95%
P/EPS 4.28 4.59 5.62 2.99 1.84 1.26 0.35 431.59%
EY 23.35 21.77 17.79 33.42 54.35 79.56 288.53 -81.31%
DY 12.90 14.63 14.81 14.12 13.64 17.14 97.47 -74.06%
P/NAPS 0.22 0.20 0.20 0.21 0.21 0.17 0.15 29.11%

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