[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.84%
YoY- -71.98%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 CAGR
Revenue 3,402,208 3,005,388 2,348,720 2,037,792 1,673,512 1,884,240 1,646,784 13.03%
PBT 552,640 579,940 295,780 127,360 373,236 176,932 126,068 28.33%
Tax -129,432 -142,988 -66,028 -30,168 -98,188 -45,956 -35,660 24.31%
NP 423,208 436,952 229,752 97,192 275,048 130,976 90,408 29.76%
-
NP to SH 344,644 328,696 157,928 69,592 248,340 118,496 80,476 27.83%
-
Tax Rate 23.42% 24.66% 22.32% 23.69% 26.31% 25.97% 28.29% -
Total Cost 2,979,000 2,568,436 2,118,968 1,940,600 1,398,464 1,753,264 1,556,376 11.58%
-
Net Worth 3,271,936 2,665,864 2,376,804 2,325,363 2,084,523 1,557,915 1,470,687 14.45%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 CAGR
Net Worth 3,271,936 2,665,864 2,376,804 2,325,363 2,084,523 1,557,915 1,470,687 14.45%
NOSH 2,181,291 563,607 563,223 563,042 563,384 590,119 588,274 24.76%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 CAGR
NP Margin 12.44% 14.54% 9.78% 4.77% 16.44% 6.95% 5.49% -
ROE 10.53% 12.33% 6.64% 2.99% 11.91% 7.61% 5.47% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 CAGR
RPS 155.97 533.24 417.01 361.93 297.05 319.30 279.93 -9.40%
EPS 15.80 58.32 28.04 12.36 44.08 20.08 13.68 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 4.73 4.22 4.13 3.70 2.64 2.50 -8.26%
Adjusted Per Share Value based on latest NOSH - 563,042
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 CAGR
RPS 136.65 120.71 94.34 81.85 67.22 75.68 66.14 13.03%
EPS 13.84 13.20 6.34 2.80 9.97 4.76 3.23 27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3142 1.0708 0.9547 0.934 0.8373 0.6257 0.5907 14.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 28/04/06 -
Price 1.69 2.15 0.88 0.63 0.81 1.13 0.63 -
P/RPS 1.08 0.40 0.21 0.17 0.27 0.35 0.23 29.83%
P/EPS 10.70 3.69 3.14 5.10 1.84 5.63 4.61 15.27%
EY 9.35 27.13 31.86 19.62 54.42 17.77 21.71 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.45 0.21 0.15 0.22 0.43 0.25 29.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 CAGR
Date 29/05/12 06/05/11 27/05/10 29/05/09 22/05/08 27/06/07 28/06/06 -
Price 1.62 1.97 0.93 0.88 0.93 1.06 0.67 -
P/RPS 1.04 0.37 0.22 0.24 0.31 0.33 0.24 28.08%
P/EPS 10.25 3.38 3.32 7.12 2.11 5.28 4.90 13.26%
EY 9.75 29.60 30.15 14.05 47.40 18.94 20.42 -11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.42 0.22 0.21 0.25 0.40 0.27 26.36%

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