[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -8.24%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,322,156 3,433,888 3,169,876 3,402,208 3,005,388 2,348,720 2,037,792 13.34%
PBT 677,440 799,808 538,736 552,640 579,940 295,780 127,360 32.10%
Tax -184,088 -216,320 -90,868 -129,432 -142,988 -66,028 -30,168 35.16%
NP 493,352 583,488 447,868 423,208 436,952 229,752 97,192 31.07%
-
NP to SH 443,556 501,652 411,140 344,644 328,696 157,928 69,592 36.14%
-
Tax Rate 27.17% 27.05% 16.87% 23.42% 24.66% 22.32% 23.69% -
Total Cost 3,828,804 2,850,400 2,722,008 2,979,000 2,568,436 2,118,968 1,940,600 11.98%
-
Net Worth 4,067,357 3,465,886 3,383,868 3,271,936 2,665,864 2,376,804 2,325,363 9.76%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 856,285 801,360 - - - - - -
Div Payout % 193.05% 159.74% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,067,357 3,465,886 3,383,868 3,271,936 2,665,864 2,376,804 2,325,363 9.76%
NOSH 2,140,714 2,003,402 2,114,917 2,181,291 563,607 563,223 563,042 24.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.41% 16.99% 14.13% 12.44% 14.54% 9.78% 4.77% -
ROE 10.91% 14.47% 12.15% 10.53% 12.33% 6.64% 2.99% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 201.90 171.40 149.88 155.97 533.24 417.01 361.93 -9.26%
EPS 20.72 25.04 19.44 15.80 58.32 28.04 12.36 8.98%
DPS 40.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.73 1.60 1.50 4.73 4.22 4.13 -12.13%
Adjusted Per Share Value based on latest NOSH - 2,181,291
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 173.60 137.92 127.32 136.65 120.71 94.34 81.85 13.34%
EPS 17.82 20.15 16.51 13.84 13.20 6.34 2.80 36.11%
DPS 34.39 32.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6337 1.3921 1.3592 1.3142 1.0708 0.9547 0.934 9.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.55 3.01 1.73 1.69 2.15 0.88 0.63 -
P/RPS 2.25 1.76 1.15 1.08 0.40 0.21 0.17 53.76%
P/EPS 21.96 12.02 8.90 10.70 3.69 3.14 5.10 27.53%
EY 4.55 8.32 11.24 9.35 27.13 31.86 19.62 -21.60%
DY 8.79 13.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.74 1.08 1.13 0.45 0.21 0.15 58.59%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 29/05/13 29/05/12 06/05/11 27/05/10 29/05/09 -
Price 4.82 3.24 1.84 1.62 1.97 0.93 0.88 -
P/RPS 2.39 1.89 1.23 1.04 0.37 0.22 0.24 46.65%
P/EPS 23.26 12.94 9.47 10.25 3.38 3.32 7.12 21.80%
EY 4.30 7.73 10.57 9.75 29.60 30.15 14.05 -17.90%
DY 8.30 12.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.87 1.15 1.08 0.42 0.22 0.21 51.47%

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