[HAPSENG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 210.27%
YoY- -74.02%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Revenue 1,813,027 1,709,868 1,251,697 1,138,609 1,339,883 1,042,771 871,473 13.17%
PBT 297,698 316,117 243,443 86,178 312,908 106,262 55,392 32.84%
Tax -74,673 -81,074 -34,437 -14,032 -78,063 -28,217 -16,421 29.15%
NP 223,025 235,043 209,006 72,146 234,845 78,045 38,971 34.26%
-
NP to SH 189,038 172,707 172,156 53,980 207,814 71,294 34,405 33.34%
-
Tax Rate 25.08% 25.65% 14.15% 16.28% 24.95% 26.55% 29.65% -
Total Cost 1,590,002 1,474,825 1,042,691 1,066,463 1,105,038 964,726 832,502 11.54%
-
Net Worth 3,371,794 8,699,999 2,468,226 2,327,112 2,203,234 1,557,733 1,472,816 15.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Div 97,890 72,038 33,811 28,173 28,174 20,419 20,619 30.09%
Div Payout % 51.78% 41.71% 19.64% 52.19% 13.56% 28.64% 59.93% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Net Worth 3,371,794 8,699,999 2,468,226 2,327,112 2,203,234 1,557,733 1,472,816 15.01%
NOSH 2,175,351 1,847,133 563,522 563,465 563,486 583,420 589,126 24.68%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
NP Margin 12.30% 13.75% 16.70% 6.34% 17.53% 7.48% 4.47% -
ROE 5.61% 1.99% 6.97% 2.32% 9.43% 4.58% 2.34% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
RPS 83.34 92.57 222.12 202.07 237.78 178.73 147.93 -9.23%
EPS 8.69 9.35 30.55 9.58 36.88 12.22 5.84 6.94%
DPS 4.50 3.90 6.00 5.00 5.00 3.50 3.50 4.33%
NAPS 1.55 4.71 4.38 4.13 3.91 2.67 2.50 -7.75%
Adjusted Per Share Value based on latest NOSH - 563,667
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
RPS 72.82 68.68 50.28 45.73 53.82 41.88 35.00 13.17%
EPS 7.59 6.94 6.91 2.17 8.35 2.86 1.38 33.36%
DPS 3.93 2.89 1.36 1.13 1.13 0.82 0.83 30.03%
NAPS 1.3543 3.4944 0.9914 0.9347 0.8849 0.6257 0.5916 15.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 -
Price 1.80 1.75 0.96 0.83 0.92 1.09 0.72 -
P/RPS 2.16 1.89 0.43 0.41 0.39 0.61 0.49 28.47%
P/EPS 20.71 18.72 3.14 8.66 2.49 8.92 12.33 9.15%
EY 4.83 5.34 31.82 11.54 40.09 11.21 8.11 -8.38%
DY 2.50 2.23 6.25 6.02 5.43 3.21 4.86 -10.62%
P/NAPS 1.16 0.37 0.22 0.20 0.24 0.41 0.29 26.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Date 30/08/12 24/08/11 25/08/10 26/08/09 26/08/08 27/09/07 27/09/06 -
Price 1.64 1.30 0.88 0.85 0.80 1.01 0.68 -
P/RPS 1.97 1.40 0.40 0.42 0.34 0.57 0.46 27.84%
P/EPS 18.87 13.90 2.88 8.87 2.17 8.27 11.64 8.50%
EY 5.30 7.19 34.72 11.27 46.10 12.10 8.59 -7.83%
DY 2.74 3.00 6.82 5.88 6.25 3.47 5.15 -10.11%
P/NAPS 1.06 0.28 0.20 0.21 0.20 0.38 0.27 25.98%

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