[HAPSENG] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -18.77%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Revenue 3,958,899 3,628,380 2,789,410 2,464,242 3,165,250 2,244,456 1,730,835 14.99%
PBT 681,579 634,999 504,456 172,760 503,382 933,461 151,740 28.88%
Tax -190,653 -141,872 -95,403 -23,416 -126,163 -86,603 -31,162 35.78%
NP 490,926 493,127 409,053 149,344 377,219 846,858 120,578 26.76%
-
NP to SH 427,104 375,602 323,132 100,243 313,975 809,981 106,156 26.50%
-
Tax Rate 27.97% 22.34% 18.91% 13.55% 25.06% 9.28% 20.54% -
Total Cost 3,467,973 3,135,253 2,380,357 2,314,898 2,788,031 1,397,598 1,610,257 13.83%
-
Net Worth 3,475,166 3,008,801 2,586,431 2,332,804 2,304,662 2,072,865 1,502,426 15.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Div 226,641 171,362 148,762 67,617 67,618 327,142 40,606 33.69%
Div Payout % 53.06% 45.62% 46.04% 67.45% 21.54% 40.39% 38.25% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Net Worth 3,475,166 3,008,801 2,586,431 2,332,804 2,304,662 2,072,865 1,502,426 15.21%
NOSH 2,158,488 1,992,583 563,492 563,479 563,487 579,012 580,087 24.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
NP Margin 12.40% 13.59% 14.66% 6.06% 11.92% 37.73% 6.97% -
ROE 12.29% 12.48% 12.49% 4.30% 13.62% 39.08% 7.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
RPS 183.41 182.09 495.02 437.33 561.73 387.63 298.37 -7.89%
EPS 19.79 18.85 17.82 17.79 55.72 139.89 18.30 1.33%
DPS 10.50 8.60 26.40 12.00 12.00 56.50 7.00 7.08%
NAPS 1.61 1.51 4.59 4.14 4.09 3.58 2.59 -7.71%
Adjusted Per Share Value based on latest NOSH - 561,532
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
RPS 159.01 145.74 112.04 98.98 127.13 90.15 69.52 14.99%
EPS 17.15 15.09 12.98 4.03 12.61 32.53 4.26 26.52%
DPS 9.10 6.88 5.98 2.72 2.72 13.14 1.63 33.70%
NAPS 1.3958 1.2085 1.0389 0.937 0.9257 0.8326 0.6035 15.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 31/01/07 -
Price 1.74 1.59 2.36 0.81 0.68 0.83 0.79 -
P/RPS 0.95 0.87 0.48 0.19 0.12 0.21 0.26 24.46%
P/EPS 8.79 8.44 4.12 4.55 1.22 0.59 4.32 12.74%
EY 11.37 11.86 24.30 21.96 81.94 168.54 23.16 -11.32%
DY 6.03 5.41 11.19 14.81 17.65 68.07 8.86 -6.29%
P/NAPS 1.08 1.05 0.51 0.20 0.17 0.23 0.31 23.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Date 28/02/13 14/02/12 18/02/11 12/02/10 25/02/09 31/03/08 28/03/07 -
Price 1.57 1.68 2.27 0.82 0.70 0.81 0.74 -
P/RPS 0.86 0.92 0.46 0.19 0.12 0.21 0.25 23.20%
P/EPS 7.93 8.91 3.96 4.61 1.26 0.58 4.04 12.06%
EY 12.60 11.22 25.26 21.70 79.60 172.70 24.73 -10.76%
DY 6.69 5.12 11.63 14.63 17.14 69.75 9.46 -5.68%
P/NAPS 0.98 1.11 0.49 0.20 0.17 0.23 0.29 22.83%

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