[HAPSENG] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 118.02%

YoY- 218.93%

Quarter Report

QtrlyReport 30 Jun 2010 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Annualized Quarter Result
Revenue	3,238,452	3,626,054	3,419,736	2,503,394	2,277,218	2,679,766	2,085,542	7.71%
YoY %	-10.69%	6.03%	36.60%	9.93%	-15.02%	28.49%	-	-
Horiz. %	155.28%	173.87%	163.97%	120.04%	109.19%	128.49%	100.00%	-
PBT	787,914	595,396	632,234	486,886	172,356	625,816	212,524	24.77%
YoY %	32.33%	-5.83%	29.85%	182.49%	-72.46%	194.47%	-	-
Horiz. %	370.74%	280.15%	297.49%	229.10%	81.10%	294.47%	100.00%	-
Tax	-153,310	-149,346	-162,148	-68,874	-28,064	-156,126	-56,434	18.38%
YoY %	-2.65%	7.90%	-135.43%	-145.42%	82.02%	-176.65%	-	-
Horiz. %	271.66%	264.64%	287.32%	122.04%	49.73%	276.65%	100.00%	-
NP	634,604	446,050	470,086	418,012	144,292	469,690	156,090	26.73%
YoY %	42.27%	-5.11%	12.46%	189.70%	-69.28%	200.91%	-	-
Horiz. %	406.56%	285.76%	301.16%	267.80%	92.44%	300.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	608,666	378,076	345,414	344,312	107,960	415,628	142,588	27.77%
YoY %	60.99%	9.46%	0.32%	218.93%	-74.02%	191.49%	-	-
Horiz. %	426.87%	265.15%	242.25%	241.47%	75.71%	291.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.46%	25.08%	25.65%	14.15%	16.28%	24.95%	26.55%	-
YoY %	-22.41%	-2.22%	81.27%	-13.08%	-34.75%	-6.03%	-	-
Horiz. %	73.30%	94.46%	96.61%	53.30%	61.32%	93.97%	100.00%	-
Total Cost	2,603,848	3,180,004	2,949,650	2,085,382	2,132,926	2,210,076	1,929,452	5.19%
YoY %	-18.12%	7.81%	41.44%	-2.23%	-3.49%	14.54%	-	-
Horiz. %	134.95%	164.81%	152.88%	108.08%	110.55%	114.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,418,764	3,371,794	8,699,999	2,468,226	2,327,112	2,203,234	1,557,733	14.19%
YoY %	1.39%	-61.24%	252.48%	6.06%	5.62%	41.44%	-	-
Horiz. %	219.47%	216.46%	558.50%	158.45%	149.39%	141.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Dividend
Div	335,584	195,781	144,076	67,622	56,346	56,348	40,839	42.72%
YoY %	71.41%	35.89%	113.06%	20.01%	-0.00%	37.98%	-	-
Horiz. %	821.72%	479.40%	352.79%	165.58%	137.97%	137.98%	100.00%	-
Div Payout %	55.13%	51.78%	41.71%	19.64%	52.19%	13.56%	28.64%	-
YoY %	6.47%	24.14%	112.37%	-62.37%	284.88%	-52.65%	-	-
Horiz. %	192.49%	180.80%	145.64%	68.58%	182.23%	47.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Equity
Net Worth	3,418,764	3,371,794	8,699,999	2,468,226	2,327,112	2,203,234	1,557,733	14.19%
YoY %	1.39%	-61.24%	252.48%	6.06%	5.62%	41.44%	-	-
Horiz. %	219.47%	216.46%	558.50%	158.45%	149.39%	141.44%	100.00%	-
NOSH	2,097,401	2,175,351	1,847,133	563,522	563,465	563,486	583,420	24.12%
YoY %	-3.58%	17.77%	227.78%	0.01%	-0.00%	-3.42%	-	-
Horiz. %	359.50%	372.86%	316.60%	96.59%	96.58%	96.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Ratio Analysis
NP Margin	19.60%	12.30%	13.75%	16.70%	6.34%	17.53%	7.48%	-
YoY %	59.35%	-10.55%	-17.66%	163.41%	-63.83%	134.36%	-	-
Horiz. %	262.03%	164.44%	183.82%	223.26%	84.76%	234.36%	100.00%	-
ROE	17.80%	11.21%	3.97%	13.95%	4.64%	18.86%	9.15%	-
YoY %	58.79%	182.37%	-71.54%	200.65%	-75.40%	106.12%	-	-
Horiz. %	194.54%	122.51%	43.39%	152.46%	50.71%	206.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Per Share
RPS	154.40	166.69	185.14	444.24	404.15	475.57	357.47	-13.22%
YoY %	-7.37%	-9.97%	-58.32%	9.92%	-15.02%	33.04%	-	-
Horiz. %	43.19%	46.63%	51.79%	124.27%	113.06%	133.04%	100.00%	-
EPS	29.02	17.38	18.70	61.10	19.16	73.76	24.44	2.94%
YoY %	66.97%	-7.06%	-69.39%	218.89%	-74.02%	201.80%	-	-
Horiz. %	118.74%	71.11%	76.51%	250.00%	78.40%	301.80%	100.00%	-
DPS	16.00	9.00	7.80	12.00	10.00	10.00	7.00	14.98%
YoY %	77.78%	15.38%	-35.00%	20.00%	0.00%	42.86%	-	-
Horiz. %	228.57%	128.57%	111.43%	171.43%	142.86%	142.86%	100.00%	-
NAPS	1.63	1.55	4.71	4.38	4.13	3.91	2.67	-7.99%
YoY %	5.16%	-67.09%	7.53%	6.05%	5.63%	46.44%	-	-
Horiz. %	61.05%	58.05%	176.40%	164.04%	154.68%	146.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 563,610
RPS	130.07	145.64	137.36	100.55	91.47	107.63	83.77	7.71%
YoY %	-10.69%	6.03%	36.61%	9.93%	-15.01%	28.48%	-	-
Horiz. %	155.27%	173.86%	163.97%	120.03%	109.19%	128.48%	100.00%	-
EPS	24.45	15.19	13.87	13.83	4.34	16.69	5.73	27.77%
YoY %	60.96%	9.52%	0.29%	218.66%	-74.00%	191.27%	-	-
Horiz. %	426.70%	265.10%	242.06%	241.36%	75.74%	291.27%	100.00%	-
DPS	13.48	7.86	5.79	2.72	2.26	2.26	1.64	42.73%
YoY %	71.50%	35.75%	112.87%	20.35%	0.00%	37.80%	-	-
Horiz. %	821.95%	479.27%	353.05%	165.85%	137.80%	137.80%	100.00%	-
NAPS	1.3732	1.3543	3.4944	0.9914	0.9347	0.8849	0.6257	14.19%
YoY %	1.40%	-61.24%	252.47%	6.07%	5.63%	41.43%	-	-
Horiz. %	219.47%	216.45%	558.48%	158.45%	149.38%	141.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	-
Price	2.05	1.80	1.75	0.96	0.83	0.92	1.09	-
P/RPS	1.33	1.08	0.95	0.22	0.21	0.19	0.30	28.59%
YoY %	23.15%	13.68%	331.82%	4.76%	10.53%	-36.67%	-	-
Horiz. %	443.33%	360.00%	316.67%	73.33%	70.00%	63.33%	100.00%	-
P/EPS	7.06	10.36	9.36	1.57	4.33	1.25	4.46	8.06%
YoY %	-31.85%	10.68%	496.18%	-63.74%	246.40%	-71.97%	-	-
Horiz. %	158.30%	232.29%	209.87%	35.20%	97.09%	28.03%	100.00%	-
EY	14.16	9.66	10.69	63.65	23.08	80.17	22.42	-7.46%
YoY %	46.58%	-9.64%	-83.21%	175.78%	-71.21%	257.58%	-	-
Horiz. %	63.16%	43.09%	47.68%	283.90%	102.94%	357.58%	100.00%	-
DY	7.80	5.00	4.46	12.50	12.05	10.87	6.42	3.34%
YoY %	56.00%	12.11%	-64.32%	3.73%	10.86%	69.31%	-	-
Horiz. %	121.50%	77.88%	69.47%	194.70%	187.69%	169.31%	100.00%	-
P/NAPS	1.26	1.16	0.37	0.22	0.20	0.24	0.41	20.88%
YoY %	8.62%	213.51%	68.18%	10.00%	-16.67%	-41.46%	-	-
Horiz. %	307.32%	282.93%	90.24%	53.66%	48.78%	58.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	19/08/13	30/08/12	24/08/11	25/08/10	26/08/09	26/08/08	27/09/07	-
Price	2.11	1.64	1.30	0.88	0.85	0.80	1.01	-
P/RPS	1.37	0.98	0.70	0.20	0.21	0.17	0.28	30.75%
YoY %	39.80%	40.00%	250.00%	-4.76%	23.53%	-39.29%	-	-
Horiz. %	489.29%	350.00%	250.00%	71.43%	75.00%	60.71%	100.00%	-
P/EPS	7.27	9.44	6.95	1.44	4.44	1.08	4.13	10.02%
YoY %	-22.99%	35.83%	382.64%	-67.57%	311.11%	-73.85%	-	-
Horiz. %	176.03%	228.57%	168.28%	34.87%	107.51%	26.15%	100.00%	-
EY	13.75	10.60	14.38	69.43	22.54	92.20	24.20	-9.10%
YoY %	29.72%	-26.29%	-79.29%	208.03%	-75.55%	280.99%	-	-
Horiz. %	56.82%	43.80%	59.42%	286.90%	93.14%	380.99%	100.00%	-
DY	7.58	5.49	6.00	13.64	11.76	12.50	6.93	1.52%
YoY %	38.07%	-8.50%	-56.01%	15.99%	-5.92%	80.38%	-	-
Horiz. %	109.38%	79.22%	86.58%	196.83%	169.70%	180.38%	100.00%	-
P/NAPS	1.29	1.06	0.28	0.20	0.21	0.20	0.38	22.92%
YoY %	21.70%	278.57%	40.00%	-4.76%	5.00%	-47.37%	-	-
Horiz. %	339.47%	278.95%	73.68%	52.63%	55.26%	52.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos