[HAPSENG] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 58.71%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,311,443 2,784,782 2,453,430 2,827,391 2,653,743 1,978,529 1,784,639 10.84%
PBT 999,359 787,493 574,427 465,880 470,053 332,942 141,324 38.52%
Tax -125,961 -176,883 -100,873 -115,681 -113,421 -54,783 -18,972 37.07%
NP 873,398 610,610 473,554 350,199 356,632 278,159 122,352 38.74%
-
NP to SH 831,034 565,040 445,571 300,021 263,856 220,033 92,550 44.14%
-
Tax Rate 12.60% 22.46% 17.56% 24.83% 24.13% 16.45% 13.42% -
Total Cost 2,438,045 2,174,172 1,979,876 2,477,192 2,297,111 1,700,370 1,662,287 6.58%
-
Net Worth 4,317,338 3,885,661 3,516,577 3,360,061 2,835,294 2,484,879 2,327,841 10.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 644,378 505,945 330,971 97,550 75,222 33,807 28,182 68.43%
Div Payout % 77.54% 89.54% 74.28% 32.51% 28.51% 15.36% 30.45% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,317,338 3,885,661 3,516,577 3,360,061 2,835,294 2,484,879 2,327,841 10.83%
NOSH 2,147,929 2,023,782 2,068,574 2,167,781 1,928,771 563,464 563,641 24.96%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 26.38% 21.93% 19.30% 12.39% 13.44% 14.06% 6.86% -
ROE 19.25% 14.54% 12.67% 8.93% 9.31% 8.85% 3.98% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 154.17 137.60 118.60 130.43 137.59 351.14 316.63 -11.29%
EPS 38.69 27.92 21.54 13.84 13.68 39.05 16.42 15.34%
DPS 30.00 25.00 16.00 4.50 3.90 6.00 5.00 34.78%
NAPS 2.01 1.92 1.70 1.55 1.47 4.41 4.13 -11.30%
Adjusted Per Share Value based on latest NOSH - 2,155,009
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 133.01 111.85 98.54 113.56 106.59 79.47 71.68 10.84%
EPS 33.38 22.70 17.90 12.05 10.60 8.84 3.72 44.12%
DPS 25.88 20.32 13.29 3.92 3.02 1.36 1.13 68.47%
NAPS 1.7341 1.5607 1.4125 1.3496 1.1388 0.9981 0.935 10.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.55 3.98 2.34 1.64 1.31 0.93 0.83 -
P/RPS 3.60 2.89 1.97 1.26 0.95 0.26 0.26 54.92%
P/EPS 14.34 14.26 10.86 11.85 9.58 2.38 5.05 18.98%
EY 6.97 7.02 9.21 8.44 10.44 41.99 19.78 -15.95%
DY 5.41 6.28 6.84 2.74 2.98 6.45 6.02 -1.76%
P/NAPS 2.76 2.07 1.38 1.06 0.89 0.21 0.20 54.84%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 29/11/12 25/11/11 24/11/10 23/11/09 -
Price 6.23 4.90 2.61 1.63 1.40 1.57 0.81 -
P/RPS 4.04 3.56 2.20 1.25 1.02 0.45 0.26 57.93%
P/EPS 16.10 17.55 12.12 11.78 10.23 4.02 4.93 21.79%
EY 6.21 5.70 8.25 8.49 9.77 24.87 20.27 -17.88%
DY 4.82 5.10 6.13 2.76 2.79 3.82 6.17 -4.03%
P/NAPS 3.10 2.55 1.54 1.05 0.95 0.36 0.20 57.86%

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