[HAPSENG] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 110.27%

YoY- -74.9%

Quarter Report

QtrlyReport 30 Jun 2009 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	CAGR
Quarter Result
Revenue	962,475	958,521	664,517	629,161	921,505	571,711	459,777	13.28%
YoY %	0.41%	44.24%	5.62%	-31.72%	61.18%	24.35%	-	-
Horiz. %	209.34%	208.48%	144.53%	136.84%	200.42%	124.35%	100.00%	-
PBT	159,538	171,132	169,498	54,338	219,599	62,029	23,875	37.82%
YoY %	-6.77%	0.96%	211.93%	-75.26%	254.03%	159.81%	-	-
Horiz. %	668.22%	716.78%	709.94%	227.59%	919.79%	259.81%	100.00%	-
Tax	-42,315	-45,327	-17,930	-6,490	-53,516	-16,728	-7,506	33.92%
YoY %	6.65%	-152.80%	-176.27%	87.87%	-219.92%	-122.86%	-	-
Horiz. %	563.75%	603.88%	238.88%	86.46%	712.98%	222.86%	100.00%	-
NP	117,223	125,805	151,568	47,848	166,083	45,301	16,369	39.44%
YoY %	-6.82%	-17.00%	216.77%	-71.19%	266.62%	176.75%	-	-
Horiz. %	716.13%	768.56%	925.95%	292.31%	1,014.62%	276.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,877	90,533	132,674	36,582	145,729	41,670	14,286	39.57%
YoY %	13.63%	-31.76%	262.68%	-74.90%	249.72%	191.68%	-	-
Horiz. %	720.12%	633.72%	928.70%	256.07%	1,020.08%	291.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.52%	26.49%	10.58%	11.94%	24.37%	26.97%	31.44%	-
YoY %	0.11%	150.38%	-11.39%	-51.01%	-9.64%	-14.22%	-	-
Horiz. %	84.35%	84.26%	33.65%	37.98%	77.51%	85.78%	100.00%	-
Total Cost	845,252	832,716	512,949	581,313	755,422	526,410	443,408	11.51%
YoY %	1.51%	62.34%	-11.76%	-23.05%	43.50%	18.72%	-	-
Horiz. %	190.63%	187.80%	115.68%	131.10%	170.37%	118.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,364,121	8,846,689	2,468,615	2,327,945	2,203,404	1,558,247	1,469,753	15.01%
YoY %	-61.97%	258.37%	6.04%	5.65%	41.40%	6.02%	-	-
Horiz. %	228.89%	601.92%	167.96%	158.39%	149.92%	106.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	CAGR
Dividend
Div	97,668	73,252	33,816	28,183	28,176	20,426	20,576	30.09%
YoY %	33.33%	116.62%	19.99%	0.02%	37.94%	-0.73%	-	-
Horiz. %	474.67%	356.01%	164.35%	136.97%	136.94%	99.27%	100.00%	-
Div Payout %	94.94%	80.91%	25.49%	77.04%	19.33%	49.02%	144.03%	-
YoY %	17.34%	217.42%	-66.91%	298.55%	-60.57%	-65.97%	-	-
Horiz. %	65.92%	56.18%	17.70%	53.49%	13.42%	34.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	3,364,121	8,846,689	2,468,615	2,327,945	2,203,404	1,558,247	1,469,753	15.01%
YoY %	-61.97%	258.37%	6.04%	5.65%	41.40%	6.02%	-	-
Horiz. %	228.89%	601.92%	167.96%	158.39%	149.92%	106.02%	100.00%	-
NOSH	2,170,400	1,878,277	563,610	563,667	563,530	583,613	587,901	24.68%
YoY %	15.55%	233.26%	-0.01%	0.02%	-3.44%	-0.73%	-	-
Horiz. %	369.18%	319.49%	95.87%	95.88%	95.85%	99.27%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	12.18%	13.12%	22.81%	7.61%	18.02%	7.92%	3.56%	-
YoY %	-7.16%	-42.48%	199.74%	-57.77%	127.53%	122.47%	-	-
Horiz. %	342.13%	368.54%	640.73%	213.76%	506.18%	222.47%	100.00%	-
ROE	3.06%	1.02%	5.37%	1.57%	6.61%	2.67%	0.97%	-
YoY %	200.00%	-81.01%	242.04%	-76.25%	147.57%	175.26%	-	-
Horiz. %	315.46%	105.15%	553.61%	161.86%	681.44%	275.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	CAGR
Per Share
RPS	44.35	51.03	117.90	111.62	163.52	97.96	78.21	-9.13%
YoY %	-13.09%	-56.72%	5.63%	-31.74%	66.93%	25.25%	-	-
Horiz. %	56.71%	65.25%	150.75%	142.72%	209.08%	125.25%	100.00%	-
EPS	4.74	4.82	23.54	6.49	25.86	7.14	2.43	11.94%
YoY %	-1.66%	-79.52%	262.71%	-74.90%	262.18%	193.83%	-	-
Horiz. %	195.06%	198.35%	968.72%	267.08%	1,064.20%	293.83%	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	4.71	4.38	4.13	3.91	2.67	2.50	-7.75%
YoY %	-67.09%	7.53%	6.05%	5.63%	46.44%	6.80%	-	-
Horiz. %	62.00%	188.40%	175.20%	165.20%	156.40%	106.80%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 563,667
RPS	38.66	38.50	26.69	25.27	37.01	22.96	18.47	13.28%
YoY %	0.42%	44.25%	5.62%	-31.72%	61.19%	24.31%	-	-
Horiz. %	209.31%	208.45%	144.50%	136.82%	200.38%	124.31%	100.00%	-
EPS	4.13	3.64	5.33	1.47	5.85	1.67	0.57	39.72%
YoY %	13.46%	-31.71%	262.59%	-74.87%	250.30%	192.98%	-	-
Horiz. %	724.56%	638.60%	935.09%	257.89%	1,026.32%	292.98%	100.00%	-
DPS	3.92	2.94	1.36	1.13	1.13	0.82	0.83	29.97%
YoY %	33.33%	116.18%	20.35%	0.00%	37.80%	-1.20%	-	-
Horiz. %	472.29%	354.22%	163.86%	136.14%	136.14%	98.80%	100.00%	-
NAPS	1.3512	3.5533	0.9915	0.935	0.885	0.6259	0.5903	15.01%
YoY %	-61.97%	258.38%	6.04%	5.65%	41.40%	6.03%	-	-
Horiz. %	228.90%	601.95%	167.97%	158.39%	149.92%	106.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	-
Price	1.80	1.75	0.96	0.83	0.92	1.09	0.72	-
P/RPS	4.06	3.43	0.81	0.74	0.56	1.11	0.92	28.49%
YoY %	18.37%	323.46%	9.46%	32.14%	-49.55%	20.65%	-	-
Horiz. %	441.30%	372.83%	88.04%	80.43%	60.87%	120.65%	100.00%	-
P/EPS	37.97	36.31	4.08	12.79	3.56	15.27	29.63	4.27%
YoY %	4.57%	789.95%	-68.10%	259.27%	-76.69%	-48.46%	-	-
Horiz. %	128.15%	122.54%	13.77%	43.17%	12.01%	51.54%	100.00%	-
EY	2.63	2.75	24.52	7.82	28.11	6.55	3.37	-4.10%
YoY %	-4.36%	-88.78%	213.55%	-72.18%	329.16%	94.36%	-	-
Horiz. %	78.04%	81.60%	727.60%	232.05%	834.12%	194.36%	100.00%	-
DY	2.50	2.23	6.25	6.02	5.43	3.21	4.86	-10.62%
YoY %	12.11%	-64.32%	3.82%	10.87%	69.16%	-33.95%	-	-
Horiz. %	51.44%	45.88%	128.60%	123.87%	111.73%	66.05%	100.00%	-
P/NAPS	1.16	0.37	0.22	0.20	0.24	0.41	0.29	26.38%
YoY %	213.51%	68.18%	10.00%	-16.67%	-41.46%	41.38%	-	-
Horiz. %	400.00%	127.59%	75.86%	68.97%	82.76%	141.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	24/08/11	25/08/10	26/08/09	26/08/08	27/09/07	27/09/06	-
Price	1.64	1.30	0.88	0.85	0.80	1.01	0.68	-
P/RPS	3.70	2.55	0.75	0.76	0.49	1.03	0.87	27.69%
YoY %	45.10%	240.00%	-1.32%	55.10%	-52.43%	18.39%	-	-
Horiz. %	425.29%	293.10%	86.21%	87.36%	56.32%	118.39%	100.00%	-
P/EPS	34.60	26.97	3.74	13.10	3.09	14.15	27.98	3.65%
YoY %	28.29%	621.12%	-71.45%	323.95%	-78.16%	-49.43%	-	-
Horiz. %	123.66%	96.39%	13.37%	46.82%	11.04%	50.57%	100.00%	-
EY	2.89	3.71	26.75	7.64	32.33	7.07	3.57	-3.50%
YoY %	-22.10%	-86.13%	250.13%	-76.37%	357.28%	98.04%	-	-
Horiz. %	80.95%	103.92%	749.30%	214.01%	905.60%	198.04%	100.00%	-
DY	2.74	3.00	6.82	5.88	6.25	3.47	5.15	-10.11%
YoY %	-8.67%	-56.01%	15.99%	-5.92%	80.12%	-32.62%	-	-
Horiz. %	53.20%	58.25%	132.43%	114.17%	121.36%	67.38%	100.00%	-
P/NAPS	1.06	0.28	0.20	0.21	0.20	0.38	0.27	25.98%
YoY %	278.57%	40.00%	-4.76%	5.00%	-47.37%	40.74%	-	-
Horiz. %	392.59%	103.70%	74.07%	77.78%	74.07%	140.74%	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