[HAPSENG] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

24-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -14.79%

YoY- 137.75%

Quarter Report

QtrlyReport 30 Sept 2010 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Annualized Quarter Result
Revenue	3,271,240	3,769,854	3,538,324	2,638,038	2,379,518	3,204,813	2,146,389	7.37%
YoY %	-13.23%	6.54%	34.13%	10.86%	-25.75%	49.31%	-	-
Horiz. %	152.41%	175.64%	164.85%	122.91%	110.86%	149.31%	100.00%	-
PBT	765,902	621,173	626,737	443,922	188,432	679,925	279,952	18.52%
YoY %	23.30%	-0.89%	41.18%	135.59%	-72.29%	142.87%	-	-
Horiz. %	273.58%	221.89%	223.87%	158.57%	67.31%	242.87%	100.00%	-
Tax	-134,497	-154,241	-151,228	-73,044	-25,296	-179,252	-71,034	11.38%
YoY %	12.80%	-1.99%	-107.04%	-188.76%	85.89%	-152.35%	-	-
Horiz. %	189.34%	217.14%	212.90%	102.83%	35.61%	252.35%	100.00%	-
NP	631,405	466,932	475,509	370,878	163,136	500,673	208,917	20.53%
YoY %	35.22%	-1.80%	28.21%	127.34%	-67.42%	139.65%	-	-
Horiz. %	302.23%	223.50%	227.61%	177.52%	78.09%	239.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	594,094	400,028	351,808	293,377	123,400	433,666	191,245	21.10%
YoY %	48.51%	13.71%	19.92%	137.74%	-71.54%	126.76%	-	-
Horiz. %	310.65%	209.17%	183.96%	153.40%	64.52%	226.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.56%	24.83%	24.13%	16.45%	13.42%	26.36%	25.37%	-
YoY %	-29.28%	2.90%	46.69%	22.58%	-49.09%	3.90%	-	-
Horiz. %	69.22%	97.87%	95.11%	64.84%	52.90%	103.90%	100.00%	-
Total Cost	2,639,834	3,302,922	3,062,814	2,267,160	2,216,382	2,704,140	1,937,472	5.36%
YoY %	-20.08%	7.84%	35.09%	2.29%	-18.04%	39.57%	-	-
Horiz. %	136.25%	170.48%	158.08%	117.02%	114.40%	139.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,516,577	3,360,061	2,835,294	2,484,879	2,327,841	2,310,334	1,602,095	14.20%
YoY %	4.66%	18.51%	14.10%	6.75%	0.76%	44.21%	-	-
Horiz. %	219.50%	209.73%	176.97%	155.10%	145.30%	144.21%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Dividend
Div	441,295	130,066	100,296	45,077	37,576	37,566	27,088	60.21%
YoY %	239.29%	29.68%	122.50%	19.96%	0.03%	38.68%	-	-
Horiz. %	1,629.12%	480.16%	370.26%	166.41%	138.72%	138.68%	100.00%	-
Div Payout %	74.28%	32.51%	28.51%	15.36%	30.45%	8.66%	14.16%	-
YoY %	128.48%	14.03%	85.61%	-49.56%	251.62%	-38.84%	-	-
Horiz. %	524.58%	229.59%	201.34%	108.47%	215.04%	61.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Equity
Net Worth	3,516,577	3,360,061	2,835,294	2,484,879	2,327,841	2,310,334	1,602,095	14.20%
YoY %	4.66%	18.51%	14.10%	6.75%	0.76%	44.21%	-	-
Horiz. %	219.50%	209.73%	176.97%	155.10%	145.30%	144.21%	100.00%	-
NOSH	2,068,574	2,167,781	1,928,771	563,464	563,641	563,496	580,469	23.94%
YoY %	-4.58%	12.39%	242.31%	-0.03%	0.03%	-2.92%	-	-
Horiz. %	356.36%	373.45%	332.28%	97.07%	97.10%	97.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Ratio Analysis
NP Margin	19.30%	12.39%	13.44%	14.06%	6.86%	15.62%	9.73%	-
YoY %	55.77%	-7.81%	-4.41%	104.96%	-56.08%	60.53%	-	-
Horiz. %	198.36%	127.34%	138.13%	144.50%	70.50%	160.53%	100.00%	-
ROE	16.89%	11.91%	12.41%	11.81%	5.30%	18.77%	11.94%	-
YoY %	41.81%	-4.03%	5.08%	122.83%	-71.76%	57.20%	-	-
Horiz. %	141.46%	99.75%	103.94%	98.91%	44.39%	157.20%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Per Share
RPS	158.14	173.90	183.45	468.18	422.17	568.74	369.77	-13.36%
YoY %	-9.06%	-5.21%	-60.82%	10.90%	-25.77%	53.81%	-	-
Horiz. %	42.77%	47.03%	49.61%	126.61%	114.17%	153.81%	100.00%	-
EPS	28.72	18.45	18.24	52.07	21.89	76.96	32.95	-2.29%
YoY %	55.66%	1.15%	-64.97%	137.87%	-71.56%	133.57%	-	-
Horiz. %	87.16%	55.99%	55.36%	158.03%	66.43%	233.57%	100.00%	-
DPS	21.33	6.00	5.20	8.00	6.67	6.67	4.67	29.24%
YoY %	255.50%	15.38%	-35.00%	19.94%	0.00%	42.83%	-	-
Horiz. %	456.75%	128.48%	111.35%	171.31%	142.83%	142.83%	100.00%	-
NAPS	1.70	1.55	1.47	4.41	4.13	4.10	2.76	-7.85%
YoY %	9.68%	5.44%	-66.67%	6.78%	0.73%	48.55%	-	-
Horiz. %	61.59%	56.16%	53.26%	159.78%	149.64%	148.55%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 563,258
RPS	131.39	151.42	142.12	105.96	95.58	128.72	86.21	7.37%
YoY %	-13.23%	6.54%	34.13%	10.86%	-25.75%	49.31%	-	-
Horiz. %	152.41%	175.64%	164.85%	122.91%	110.87%	149.31%	100.00%	-
EPS	23.86	16.07	14.13	11.78	4.96	17.42	7.68	21.10%
YoY %	48.48%	13.73%	19.95%	137.50%	-71.53%	126.82%	-	-
Horiz. %	310.68%	209.24%	183.98%	153.39%	64.58%	226.82%	100.00%	-
DPS	17.72	5.22	4.03	1.81	1.51	1.51	1.09	60.15%
YoY %	239.46%	29.53%	122.65%	19.87%	0.00%	38.53%	-	-
Horiz. %	1,625.69%	478.90%	369.72%	166.06%	138.53%	138.53%	100.00%	-
NAPS	1.4125	1.3496	1.1388	0.9981	0.935	0.928	0.6435	14.20%
YoY %	4.66%	18.51%	14.10%	6.75%	0.75%	44.21%	-	-
Horiz. %	219.50%	209.73%	176.97%	155.10%	145.30%	144.21%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	-
Price	2.34	1.64	1.31	0.93	0.83	0.82	1.08	-
P/RPS	1.48	0.94	0.71	0.20	0.20	0.14	0.29	31.69%
YoY %	57.45%	32.39%	255.00%	0.00%	42.86%	-51.72%	-	-
Horiz. %	510.34%	324.14%	244.83%	68.97%	68.97%	48.28%	100.00%	-
P/EPS	8.15	8.89	7.18	1.79	3.79	1.07	3.28	16.61%
YoY %	-8.32%	23.82%	301.12%	-52.77%	254.21%	-67.38%	-	-
Horiz. %	248.48%	271.04%	218.90%	54.57%	115.55%	32.62%	100.00%	-
EY	12.27	11.25	13.92	55.99	26.38	93.85	30.51	-14.26%
YoY %	9.07%	-19.18%	-75.14%	112.24%	-71.89%	207.60%	-	-
Horiz. %	40.22%	36.87%	45.62%	183.51%	86.46%	307.60%	100.00%	-
DY	9.12	3.66	3.97	8.60	8.03	8.13	4.32	13.45%
YoY %	149.18%	-7.81%	-53.84%	7.10%	-1.23%	88.19%	-	-
Horiz. %	211.11%	84.72%	91.90%	199.07%	185.88%	188.19%	100.00%	-
P/NAPS	1.38	1.06	0.89	0.21	0.20	0.20	0.39	23.79%
YoY %	30.19%	19.10%	323.81%	5.00%	0.00%	-48.72%	-	-
Horiz. %	353.85%	271.79%	228.21%	53.85%	51.28%	51.28%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	29/11/12	25/11/11	24/11/10	23/11/09	28/11/08	13/12/07	-
Price	2.61	1.63	1.40	1.57	0.81	0.61	0.85	-
P/RPS	1.65	0.94	0.76	0.34	0.19	0.11	0.23	39.48%
YoY %	75.53%	23.68%	123.53%	78.95%	72.73%	-52.17%	-	-
Horiz. %	717.39%	408.70%	330.43%	147.83%	82.61%	47.83%	100.00%	-
P/EPS	9.09	8.83	7.68	3.02	3.70	0.79	2.58	23.70%
YoY %	2.94%	14.97%	154.30%	-18.38%	368.35%	-69.38%	-	-
Horiz. %	352.33%	342.25%	297.67%	117.05%	143.41%	30.62%	100.00%	-
EY	11.00	11.32	13.03	33.16	27.03	126.16	38.76	-19.16%
YoY %	-2.83%	-13.12%	-60.71%	22.68%	-78.57%	225.49%	-	-
Horiz. %	28.38%	29.21%	33.62%	85.55%	69.74%	325.49%	100.00%	-
DY	8.17	3.68	3.71	5.10	8.23	10.93	5.49	6.94%
YoY %	122.01%	-0.81%	-27.25%	-38.03%	-24.70%	99.09%	-	-
Horiz. %	148.82%	67.03%	67.58%	92.90%	149.91%	199.09%	100.00%	-
P/NAPS	1.54	1.05	0.95	0.36	0.20	0.15	0.31	31.09%
YoY %	46.67%	10.53%	163.89%	80.00%	33.33%	-51.61%	-	-
Horiz. %	496.77%	338.71%	306.45%	116.13%	64.52%	48.39%	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