[HAPSENG] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 71.45%

YoY- -71.54%

Quarter Report

QtrlyReport 30 Sept 2009 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	CAGR
Cumulative Result
Revenue	2,827,391	2,653,743	1,978,529	1,784,639	2,403,610	1,609,792	1,306,191	13.93%
YoY %	6.54%	34.13%	10.86%	-25.75%	49.31%	23.24%	-	-
Horiz. %	216.46%	203.17%	151.47%	136.63%	184.02%	123.24%	100.00%	-
PBT	465,880	470,053	332,942	141,324	509,944	209,964	101,350	29.38%
YoY %	-0.89%	41.18%	135.59%	-72.29%	142.87%	107.17%	-	-
Horiz. %	459.67%	463.79%	328.51%	139.44%	503.15%	207.17%	100.00%	-
Tax	-115,681	-113,421	-54,783	-18,972	-134,439	-53,276	-27,557	27.41%
YoY %	-1.99%	-107.04%	-188.76%	85.89%	-152.34%	-93.33%	-	-
Horiz. %	419.79%	411.59%	198.80%	68.85%	487.86%	193.33%	100.00%	-
NP	350,199	356,632	278,159	122,352	375,505	156,688	73,793	30.08%
YoY %	-1.80%	28.21%	127.34%	-67.42%	139.65%	112.33%	-	-
Horiz. %	474.57%	483.29%	376.94%	165.80%	508.86%	212.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	300,021	263,856	220,033	92,550	325,250	143,434	65,188	29.41%
YoY %	13.71%	19.92%	137.75%	-71.54%	126.76%	120.03%	-	-
Horiz. %	460.24%	404.76%	337.54%	141.97%	498.94%	220.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.83%	24.13%	16.45%	13.42%	26.36%	25.37%	27.19%	-
YoY %	2.90%	46.69%	22.58%	-49.09%	3.90%	-6.69%	-	-
Horiz. %	91.32%	88.75%	60.50%	49.36%	96.95%	93.31%	100.00%	-
Total Cost	2,477,192	2,297,111	1,700,370	1,662,287	2,028,105	1,453,104	1,232,398	12.51%
YoY %	7.84%	35.09%	2.29%	-18.04%	39.57%	17.91%	-	-
Horiz. %	201.01%	186.39%	137.97%	134.88%	164.57%	117.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,360,061	2,835,294	2,484,879	2,327,841	2,310,334	1,602,095	1,489,843	14.72%
YoY %	18.51%	14.10%	6.75%	0.76%	44.21%	7.53%	-	-
Horiz. %	225.53%	190.31%	166.79%	156.25%	155.07%	107.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	CAGR
Dividend
Div	97,550	75,222	33,807	28,182	28,174	20,316	20,610	30.02%
YoY %	29.68%	122.50%	19.96%	0.03%	38.68%	-1.43%	-	-
Horiz. %	473.31%	364.98%	164.03%	136.74%	136.70%	98.57%	100.00%	-
Div Payout %	32.51%	28.51%	15.36%	30.45%	8.66%	14.16%	31.62%	-
YoY %	14.03%	85.61%	-49.56%	251.62%	-38.84%	-55.22%	-	-
Horiz. %	102.81%	90.16%	48.58%	96.30%	27.39%	44.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	CAGR
Equity
Net Worth	3,360,061	2,835,294	2,484,879	2,327,841	2,310,334	1,602,095	1,489,843	14.72%
YoY %	18.51%	14.10%	6.75%	0.76%	44.21%	7.53%	-	-
Horiz. %	225.53%	190.31%	166.79%	156.25%	155.07%	107.53%	100.00%	-
NOSH	2,167,781	1,928,771	563,464	563,641	563,496	580,469	588,870	24.62%
YoY %	12.39%	242.31%	-0.03%	0.03%	-2.92%	-1.43%	-	-
Horiz. %	368.13%	327.54%	95.69%	95.72%	95.69%	98.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	CAGR
Ratio Analysis
NP Margin	12.39%	13.44%	14.06%	6.86%	15.62%	9.73%	5.65%	-
YoY %	-7.81%	-4.41%	104.96%	-56.08%	60.53%	72.21%	-	-
Horiz. %	219.29%	237.88%	248.85%	121.42%	276.46%	172.21%	100.00%	-
ROE	8.93%	9.31%	8.85%	3.98%	14.08%	8.95%	4.38%	-
YoY %	-4.08%	5.20%	122.36%	-71.73%	57.32%	104.34%	-	-
Horiz. %	203.88%	212.56%	202.05%	90.87%	321.46%	204.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	CAGR
Per Share
RPS	130.43	137.59	351.14	316.63	426.55	277.33	221.81	-8.57%
YoY %	-5.20%	-60.82%	10.90%	-25.77%	53.81%	25.03%	-	-
Horiz. %	58.80%	62.03%	158.31%	142.75%	192.30%	125.03%	100.00%	-
EPS	13.84	13.68	39.05	16.42	57.72	24.71	11.07	3.84%
YoY %	1.17%	-64.97%	137.82%	-71.55%	133.59%	123.22%	-	-
Horiz. %	125.02%	123.58%	352.76%	148.33%	521.41%	223.22%	100.00%	-
DPS	4.50	3.90	6.00	5.00	5.00	3.50	3.50	4.33%
YoY %	15.38%	-35.00%	20.00%	0.00%	42.86%	0.00%	-	-
Horiz. %	128.57%	111.43%	171.43%	142.86%	142.86%	100.00%	100.00%	-
NAPS	1.55	1.47	4.41	4.13	4.10	2.76	2.53	-7.94%
YoY %	5.44%	-66.67%	6.78%	0.73%	48.55%	9.09%	-	-
Horiz. %	61.26%	58.10%	174.31%	163.24%	162.06%	109.09%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 563,888
RPS	113.56	106.59	79.47	71.68	96.54	64.66	52.46	13.93%
YoY %	6.54%	34.13%	10.87%	-25.75%	49.30%	23.26%	-	-
Horiz. %	216.47%	203.18%	151.49%	136.64%	184.03%	123.26%	100.00%	-
EPS	12.05	10.60	8.84	3.72	13.06	5.76	2.62	29.39%
YoY %	13.68%	19.91%	137.63%	-71.52%	126.74%	119.85%	-	-
Horiz. %	459.92%	404.58%	337.40%	141.98%	498.47%	219.85%	100.00%	-
DPS	3.92	3.02	1.36	1.13	1.13	0.82	0.83	29.97%
YoY %	29.80%	122.06%	20.35%	0.00%	37.80%	-1.20%	-	-
Horiz. %	472.29%	363.86%	163.86%	136.14%	136.14%	98.80%	100.00%	-
NAPS	1.3496	1.1388	0.9981	0.935	0.928	0.6435	0.5984	14.72%
YoY %	18.51%	14.10%	6.75%	0.75%	44.21%	7.54%	-	-
Horiz. %	225.53%	190.31%	166.79%	156.25%	155.08%	107.54%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	-
Price	1.64	1.31	0.93	0.83	0.82	1.08	0.74	-
P/RPS	1.26	0.95	0.26	0.26	0.19	0.39	0.33	25.39%
YoY %	32.63%	265.38%	0.00%	36.84%	-51.28%	18.18%	-	-
Horiz. %	381.82%	287.88%	78.79%	78.79%	57.58%	118.18%	100.00%	-
P/EPS	11.85	9.58	2.38	5.05	1.42	4.37	6.68	10.16%
YoY %	23.70%	302.52%	-52.87%	255.63%	-67.51%	-34.58%	-	-
Horiz. %	177.40%	143.41%	35.63%	75.60%	21.26%	65.42%	100.00%	-
EY	8.44	10.44	41.99	19.78	70.39	22.88	14.96	-9.21%
YoY %	-19.16%	-75.14%	112.29%	-71.90%	207.65%	52.94%	-	-
Horiz. %	56.42%	69.79%	280.68%	132.22%	470.52%	152.94%	100.00%	-
DY	2.74	2.98	6.45	6.02	6.10	3.24	4.73	-8.80%
YoY %	-8.05%	-53.80%	7.14%	-1.31%	88.27%	-31.50%	-	-
Horiz. %	57.93%	63.00%	136.36%	127.27%	128.96%	68.50%	100.00%	-
P/NAPS	1.06	0.89	0.21	0.20	0.20	0.39	0.29	24.47%
YoY %	19.10%	323.81%	5.00%	0.00%	-48.72%	34.48%	-	-
Horiz. %	365.52%	306.90%	72.41%	68.97%	68.97%	134.48%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	25/11/11	24/11/10	23/11/09	28/11/08	13/12/07	14/12/06	-
Price	1.63	1.40	1.57	0.81	0.61	0.85	0.75	-
P/RPS	1.25	1.02	0.45	0.26	0.14	0.31	0.34	24.59%
YoY %	22.55%	126.67%	73.08%	85.71%	-54.84%	-8.82%	-	-
Horiz. %	367.65%	300.00%	132.35%	76.47%	41.18%	91.18%	100.00%	-
P/EPS	11.78	10.23	4.02	4.93	1.06	3.44	6.78	9.77%
YoY %	15.15%	154.48%	-18.46%	365.09%	-69.19%	-49.26%	-	-
Horiz. %	173.75%	150.88%	59.29%	72.71%	15.63%	50.74%	100.00%	-
EY	8.49	9.77	24.87	20.27	94.62	29.07	14.76	-8.91%
YoY %	-13.10%	-60.72%	22.69%	-78.58%	225.49%	96.95%	-	-
Horiz. %	57.52%	66.19%	168.50%	137.33%	641.06%	196.95%	100.00%	-
DY	2.76	2.79	3.82	6.17	8.20	4.12	4.67	-8.49%
YoY %	-1.08%	-26.96%	-38.09%	-24.76%	99.03%	-11.78%	-	-
Horiz. %	59.10%	59.74%	81.80%	132.12%	175.59%	88.22%	100.00%	-
P/NAPS	1.05	0.95	0.36	0.20	0.15	0.31	0.30	23.56%
YoY %	10.53%	163.89%	80.00%	33.33%	-51.61%	3.33%	-	-
Horiz. %	350.00%	316.67%	120.00%	66.67%	50.00%	103.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos