[HAPSENG] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -60.61%
YoY- 126.93%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Revenue 792,469 850,552 751,347 587,180 509,448 418,378 471,060 9.17%
PBT 134,684 138,160 144,985 73,945 31,840 93,309 44,233 20.68%
Tax -22,717 -32,358 -35,747 -16,507 -7,542 -24,547 -11,489 12.19%
NP 111,967 105,802 109,238 57,438 24,298 68,762 32,744 23.06%
-
NP to SH 102,785 86,161 82,174 39,482 17,398 62,085 29,624 23.37%
-
Tax Rate 16.87% 23.42% 24.66% 22.32% 23.69% 26.31% 25.97% -
Total Cost 680,502 744,750 642,109 529,742 485,150 349,616 438,316 7.70%
-
Net Worth 3,383,868 3,271,936 2,665,864 2,376,804 2,325,363 2,084,523 1,557,915 13.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Net Worth 3,383,868 3,271,936 2,665,864 2,376,804 2,325,363 2,084,523 1,557,915 13.99%
NOSH 2,114,917 2,181,291 563,607 563,223 563,042 563,384 590,119 24.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
NP Margin 14.13% 12.44% 14.54% 9.78% 4.77% 16.44% 6.95% -
ROE 3.04% 2.63% 3.08% 1.66% 0.75% 2.98% 1.90% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
RPS 37.47 38.99 133.31 104.25 90.48 74.26 79.82 -11.98%
EPS 4.86 3.95 14.58 7.01 3.09 11.02 5.02 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.50 4.73 4.22 4.13 3.70 2.64 -8.10%
Adjusted Per Share Value based on latest NOSH - 563,223
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
RPS 31.83 34.16 30.18 23.58 20.46 16.80 18.92 9.17%
EPS 4.13 3.46 3.30 1.59 0.70 2.49 1.19 23.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3592 1.3142 1.0708 0.9547 0.934 0.8373 0.6257 13.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 -
Price 1.73 1.69 2.15 0.88 0.63 0.81 1.13 -
P/RPS 4.62 4.33 1.61 0.84 0.70 1.09 1.42 22.03%
P/EPS 35.60 42.78 14.75 12.55 20.39 7.35 22.51 8.04%
EY 2.81 2.34 6.78 7.97 4.90 13.60 4.44 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 0.45 0.21 0.15 0.22 0.43 16.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 CAGR
Date 29/05/13 29/05/12 06/05/11 27/05/10 29/05/09 22/05/08 27/06/07 -
Price 1.84 1.62 1.97 0.93 0.88 0.93 1.06 -
P/RPS 4.91 4.15 1.48 0.89 0.97 1.25 1.33 24.67%
P/EPS 37.86 41.01 13.51 13.27 28.48 8.44 21.12 10.35%
EY 2.64 2.44 7.40 7.54 3.51 11.85 4.74 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.08 0.42 0.22 0.21 0.25 0.40 19.51%

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