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

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%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Revenue 3,271,240 3,769,854 3,538,324 2,638,038 2,379,518 3,204,813 2,146,389 7.37%
PBT 765,902 621,173 626,737 443,922 188,432 679,925 279,952 18.52%
Tax -134,497 -154,241 -151,228 -73,044 -25,296 -179,252 -71,034 11.38%
NP 631,405 466,932 475,509 370,878 163,136 500,673 208,917 20.53%
-
NP to SH 594,094 400,028 351,808 293,377 123,400 433,666 191,245 21.10%
-
Tax Rate 17.56% 24.83% 24.13% 16.45% 13.42% 26.36% 25.37% -
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%
-
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%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
Div 441,295 130,066 100,296 45,077 37,576 37,566 27,088 60.21%
Div Payout % 74.28% 32.51% 28.51% 15.36% 30.45% 8.66% 14.16% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
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%
NOSH 2,068,574 2,167,781 1,928,771 563,464 563,641 563,496 580,469 23.94%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
NP Margin 19.30% 12.39% 13.44% 14.06% 6.86% 15.62% 9.73% -
ROE 16.89% 11.91% 12.41% 11.81% 5.30% 18.77% 11.94% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 158.14 173.90 183.45 468.18 422.17 568.74 369.77 -13.36%
EPS 28.72 18.45 18.24 52.07 21.89 76.96 32.95 -2.29%
DPS 21.33 6.00 5.20 8.00 6.67 6.67 4.67 29.24%
NAPS 1.70 1.55 1.47 4.41 4.13 4.10 2.76 -7.85%
Adjusted Per Share Value based on latest NOSH - 563,258
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
RPS 131.39 151.42 142.12 105.96 95.58 128.72 86.21 7.37%
EPS 23.86 16.07 14.13 11.78 4.96 17.42 7.68 21.10%
DPS 17.72 5.22 4.03 1.81 1.51 1.51 1.09 60.15%
NAPS 1.4125 1.3496 1.1388 0.9981 0.935 0.928 0.6435 14.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
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%
P/EPS 8.15 8.89 7.18 1.79 3.79 1.07 3.28 16.61%
EY 12.27 11.25 13.92 55.99 26.38 93.85 30.51 -14.26%
DY 9.12 3.66 3.97 8.60 8.03 8.13 4.32 13.45%
P/NAPS 1.38 1.06 0.89 0.21 0.20 0.20 0.39 23.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 CAGR
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%
P/EPS 9.09 8.83 7.68 3.02 3.70 0.79 2.58 23.70%
EY 11.00 11.32 13.03 33.16 27.03 126.16 38.76 -19.16%
DY 8.17 3.68 3.71 5.10 8.23 10.93 5.49 6.94%
P/NAPS 1.54 1.05 0.95 0.36 0.20 0.15 0.31 31.09%

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