[HAPSENG] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 42.35%
YoY- 16.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,768,049 3,486,747 3,958,899 3,628,380 2,789,410 2,464,242 3,165,250 2.94%
PBT 1,024,625 801,581 681,579 634,999 504,456 172,760 503,382 12.56%
Tax -208,299 -165,739 -190,653 -141,872 -95,403 -23,416 -126,163 8.71%
NP 816,326 635,842 490,926 493,127 409,053 149,344 377,219 13.72%
-
NP to SH 753,467 588,257 427,104 375,602 323,132 100,243 313,975 15.69%
-
Tax Rate 20.33% 20.68% 27.97% 22.34% 18.91% 13.55% 25.06% -
Total Cost 2,951,723 2,850,905 3,467,973 3,135,253 2,380,357 2,314,898 2,788,031 0.95%
-
Net Worth 3,801,238 3,443,455 3,475,166 3,008,801 2,586,431 2,332,804 2,304,662 8.69%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 513,680 327,948 226,641 171,362 148,762 67,617 67,618 40.18%
Div Payout % 68.18% 55.75% 53.06% 45.62% 46.04% 67.45% 21.54% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 3,801,238 3,443,455 3,475,166 3,008,801 2,586,431 2,332,804 2,304,662 8.69%
NOSH 2,054,723 2,049,675 2,158,488 1,992,583 563,492 563,479 563,487 24.05%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 21.66% 18.24% 12.40% 13.59% 14.66% 6.06% 11.92% -
ROE 19.82% 17.08% 12.29% 12.48% 12.49% 4.30% 13.62% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 183.38 170.11 183.41 182.09 495.02 437.33 561.73 -17.01%
EPS 36.67 28.70 19.79 18.85 17.82 17.79 55.72 -6.73%
DPS 25.00 16.00 10.50 8.60 26.40 12.00 12.00 13.00%
NAPS 1.85 1.68 1.61 1.51 4.59 4.14 4.09 -12.38%
Adjusted Per Share Value based on latest NOSH - 2,186,810
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 151.35 140.05 159.01 145.74 112.04 98.98 127.13 2.94%
EPS 30.26 23.63 17.15 15.09 12.98 4.03 12.61 15.69%
DPS 20.63 13.17 9.10 6.88 5.98 2.72 2.72 40.14%
NAPS 1.5268 1.3831 1.3958 1.2085 1.0389 0.937 0.9257 8.69%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.68 3.01 1.74 1.59 2.36 0.81 0.68 -
P/RPS 2.55 1.77 0.95 0.87 0.48 0.19 0.12 66.38%
P/EPS 12.76 10.49 8.79 8.44 4.12 4.55 1.22 47.85%
EY 7.84 9.53 11.37 11.86 24.30 21.96 81.94 -32.35%
DY 5.34 5.32 6.03 5.41 11.19 14.81 17.65 -18.05%
P/NAPS 2.53 1.79 1.08 1.05 0.51 0.20 0.17 56.80%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 14/02/12 18/02/11 12/02/10 25/02/09 -
Price 3.70 3.02 1.57 1.68 2.27 0.82 0.70 -
P/RPS 2.02 1.78 0.86 0.92 0.46 0.19 0.12 60.05%
P/EPS 10.09 10.52 7.93 8.91 3.96 4.61 1.26 41.42%
EY 9.91 9.50 12.60 11.22 25.26 21.70 79.60 -29.32%
DY 6.76 5.30 6.69 5.12 11.63 14.63 17.14 -14.35%
P/NAPS 2.00 1.80 0.98 1.11 0.49 0.20 0.17 50.78%

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