[HAPSENG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 119.4%
YoY- 9.46%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,154,674 1,955,857 1,619,226 1,813,027 1,709,868 1,251,697 1,138,609 11.21%
PBT 771,003 551,218 393,957 297,698 316,117 243,443 86,178 44.05%
Tax -75,854 -146,588 -76,655 -74,673 -81,074 -34,437 -14,032 32.46%
NP 695,149 404,630 317,302 223,025 235,043 209,006 72,146 45.84%
-
NP to SH 667,931 370,620 304,333 189,038 172,707 172,156 53,980 52.05%
-
Tax Rate 9.84% 26.59% 19.46% 25.08% 25.65% 14.15% 16.28% -
Total Cost 1,459,525 1,551,227 1,301,924 1,590,002 1,474,825 1,042,691 1,066,463 5.36%
-
Net Worth 4,399,930 3,445,764 3,418,764 3,371,794 8,699,999 2,468,226 2,327,112 11.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 429,261 200,335 167,792 97,890 72,038 33,811 28,173 57.41%
Div Payout % 64.27% 54.05% 55.13% 51.78% 41.71% 19.64% 52.19% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,399,930 3,445,764 3,418,764 3,371,794 8,699,999 2,468,226 2,327,112 11.19%
NOSH 2,146,307 2,003,351 2,097,401 2,175,351 1,847,133 563,522 563,465 24.95%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 32.26% 20.69% 19.60% 12.30% 13.75% 16.70% 6.34% -
ROE 15.18% 10.76% 8.90% 5.61% 1.99% 6.97% 2.32% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 100.39 97.63 77.20 83.34 92.57 222.12 202.07 -11.00%
EPS 31.12 18.50 14.51 8.69 9.35 30.55 9.58 21.68%
DPS 20.00 10.00 8.00 4.50 3.90 6.00 5.00 25.97%
NAPS 2.05 1.72 1.63 1.55 4.71 4.38 4.13 -11.01%
Adjusted Per Share Value based on latest NOSH - 2,170,400
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 86.54 78.56 65.04 72.82 68.68 50.28 45.73 11.21%
EPS 26.83 14.89 12.22 7.59 6.94 6.91 2.17 52.03%
DPS 17.24 8.05 6.74 3.93 2.89 1.36 1.13 57.45%
NAPS 1.7673 1.384 1.3732 1.3543 3.4944 0.9914 0.9347 11.19%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.20 3.60 2.05 1.80 1.75 0.96 0.83 -
P/RPS 5.18 3.69 2.66 2.16 1.89 0.43 0.41 52.58%
P/EPS 16.71 19.46 14.13 20.71 18.72 3.14 8.66 11.57%
EY 5.98 5.14 7.08 4.83 5.34 31.82 11.54 -10.37%
DY 3.85 2.78 3.90 2.50 2.23 6.25 6.02 -7.17%
P/NAPS 2.54 2.09 1.26 1.16 0.37 0.22 0.20 52.71%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 19/08/13 30/08/12 24/08/11 25/08/10 26/08/09 -
Price 5.30 3.73 2.11 1.64 1.30 0.88 0.85 -
P/RPS 5.28 3.82 2.73 1.97 1.40 0.40 0.42 52.45%
P/EPS 17.03 20.16 14.54 18.87 13.90 2.88 8.87 11.47%
EY 5.87 4.96 6.88 5.30 7.19 34.72 11.27 -10.29%
DY 3.77 2.68 3.79 2.74 3.00 6.82 5.88 -7.13%
P/NAPS 2.59 2.17 1.29 1.06 0.28 0.20 0.21 51.97%

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