[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 57.55%
YoY- 126.93%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Revenue 3,169,876 3,402,208 3,005,388 2,348,720 2,037,792 1,673,512 1,884,240 9.17%
PBT 538,736 552,640 579,940 295,780 127,360 373,236 176,932 20.68%
Tax -90,868 -129,432 -142,988 -66,028 -30,168 -98,188 -45,956 12.19%
NP 447,868 423,208 436,952 229,752 97,192 275,048 130,976 23.06%
-
NP to SH 411,140 344,644 328,696 157,928 69,592 248,340 118,496 23.37%
-
Tax Rate 16.87% 23.42% 24.66% 22.32% 23.69% 26.31% 25.97% -
Total Cost 2,722,008 2,979,000 2,568,436 2,118,968 1,940,600 1,398,464 1,753,264 7.70%
-
Net Worth 3,383,868 3,271,936 2,665,864 2,376,804 2,325,363 2,084,523 1,557,915 13.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Net Worth 3,383,868 3,271,936 2,665,864 2,376,804 2,325,363 2,084,523 1,557,915 13.99%
NOSH 2,114,917 2,181,291 563,607 563,223 563,042 563,384 590,119 24.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
NP Margin 14.13% 12.44% 14.54% 9.78% 4.77% 16.44% 6.95% -
ROE 12.15% 10.53% 12.33% 6.64% 2.99% 11.91% 7.61% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
RPS 149.88 155.97 533.24 417.01 361.93 297.05 319.30 -11.98%
EPS 19.44 15.80 58.32 28.04 12.36 44.08 20.08 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.50 4.73 4.22 4.13 3.70 2.64 -8.10%
Adjusted Per Share Value based on latest NOSH - 563,223
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
RPS 127.32 136.65 120.71 94.34 81.85 67.22 75.68 9.17%
EPS 16.51 13.84 13.20 6.34 2.80 9.97 4.76 23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3592 1.3142 1.0708 0.9547 0.934 0.8373 0.6257 13.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 -
Price 1.73 1.69 2.15 0.88 0.63 0.81 1.13 -
P/RPS 1.15 1.08 0.40 0.21 0.17 0.27 0.35 22.24%
P/EPS 8.90 10.70 3.69 3.14 5.10 1.84 5.63 8.03%
EY 11.24 9.35 27.13 31.86 19.62 54.42 17.77 -7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 0.45 0.21 0.15 0.22 0.43 16.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Date 29/05/13 29/05/12 06/05/11 27/05/10 29/05/09 22/05/08 27/06/07 -
Price 1.84 1.62 1.97 0.93 0.88 0.93 1.06 -
P/RPS 1.23 1.04 0.37 0.22 0.24 0.31 0.33 24.87%
P/EPS 9.47 10.25 3.38 3.32 7.12 2.11 5.28 10.36%
EY 10.57 9.75 29.60 30.15 14.05 47.40 18.94 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.08 0.42 0.22 0.21 0.25 0.40 19.51%

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