[HAPSENG] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 236.04%

YoY- 262.68%

Quarter Report

QtrlyReport 30 Jun 2010 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Quarter Result
Revenue	826,757	962,475	958,521	664,517	629,161	921,505	571,711	6.42%
YoY %	-14.10%	0.41%	44.24%	5.62%	-31.72%	61.18%	-	-
Horiz. %	144.61%	168.35%	167.66%	116.23%	110.05%	161.18%	100.00%	-
PBT	259,273	159,538	171,132	169,498	54,338	219,599	62,029	27.32%
YoY %	62.51%	-6.77%	0.96%	211.93%	-75.26%	254.03%	-	-
Horiz. %	417.99%	257.20%	275.89%	273.26%	87.60%	354.03%	100.00%	-
Tax	-53,938	-42,315	-45,327	-17,930	-6,490	-53,516	-16,728	21.86%
YoY %	-27.47%	6.65%	-152.80%	-176.27%	87.87%	-219.92%	-	-
Horiz. %	322.44%	252.96%	270.96%	107.19%	38.80%	319.92%	100.00%	-
NP	205,335	117,223	125,805	151,568	47,848	166,083	45,301	29.08%
YoY %	75.17%	-6.82%	-17.00%	216.77%	-71.19%	266.62%	-	-
Horiz. %	453.27%	258.76%	277.71%	334.58%	105.62%	366.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,548	102,877	90,533	132,674	36,582	145,729	41,670	30.50%
YoY %	95.91%	13.63%	-31.76%	262.68%	-74.90%	249.72%	-	-
Horiz. %	483.68%	246.89%	217.26%	318.39%	87.79%	349.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.80%	26.52%	26.49%	10.58%	11.94%	24.37%	26.97%	-
YoY %	-21.57%	0.11%	150.38%	-11.39%	-51.01%	-9.64%	-	-
Horiz. %	77.12%	98.33%	98.22%	39.23%	44.27%	90.36%	100.00%	-
Total Cost	621,422	845,252	832,716	512,949	581,313	755,422	526,410	2.84%
YoY %	-26.48%	1.51%	62.34%	-11.76%	-23.05%	43.50%	-	-
Horiz. %	118.05%	160.57%	158.19%	97.44%	110.43%	143.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,393,835	3,364,121	8,846,689	2,468,615	2,327,945	2,203,404	1,558,247	14.05%
YoY %	0.88%	-61.97%	258.37%	6.04%	5.65%	41.40%	-	-
Horiz. %	217.80%	215.89%	567.73%	158.42%	149.40%	141.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Dividend
Div	166,568	97,668	73,252	33,816	28,183	28,176	20,426	42.54%
YoY %	70.55%	33.33%	116.62%	19.99%	0.02%	37.94%	-	-
Horiz. %	815.47%	478.16%	358.62%	165.55%	137.98%	137.94%	100.00%	-
Div Payout %	82.64%	94.94%	80.91%	25.49%	77.04%	19.33%	49.02%	-
YoY %	-12.96%	17.34%	217.42%	-66.91%	298.55%	-60.57%	-	-
Horiz. %	168.58%	193.68%	165.06%	52.00%	157.16%	39.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Equity
Net Worth	3,393,835	3,364,121	8,846,689	2,468,615	2,327,945	2,203,404	1,558,247	14.05%
YoY %	0.88%	-61.97%	258.37%	6.04%	5.65%	41.40%	-	-
Horiz. %	217.80%	215.89%	567.73%	158.42%	149.40%	141.40%	100.00%	-
NOSH	2,082,107	2,170,400	1,878,277	563,610	563,667	563,530	583,613	23.96%
YoY %	-4.07%	15.55%	233.26%	-0.01%	0.02%	-3.44%	-	-
Horiz. %	356.76%	371.89%	321.84%	96.57%	96.58%	96.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Ratio Analysis
NP Margin	24.84%	12.18%	13.12%	22.81%	7.61%	18.02%	7.92%	-
YoY %	103.94%	-7.16%	-42.48%	199.74%	-57.77%	127.53%	-	-
Horiz. %	313.64%	153.79%	165.66%	288.01%	96.09%	227.53%	100.00%	-
ROE	5.94%	3.06%	1.02%	5.37%	1.57%	6.61%	2.67%	-
YoY %	94.12%	200.00%	-81.01%	242.04%	-76.25%	147.57%	-	-
Horiz. %	222.47%	114.61%	38.20%	201.12%	58.80%	247.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Per Share
RPS	39.71	44.35	51.03	117.90	111.62	163.52	97.96	-14.14%
YoY %	-10.46%	-13.09%	-56.72%	5.63%	-31.74%	66.93%	-	-
Horiz. %	40.54%	45.27%	52.09%	120.36%	113.94%	166.93%	100.00%	-
EPS	9.68	4.74	4.82	23.54	6.49	25.86	7.14	5.27%
YoY %	104.22%	-1.66%	-79.52%	262.71%	-74.90%	262.18%	-	-
Horiz. %	135.57%	66.39%	67.51%	329.69%	90.90%	362.18%	100.00%	-
DPS	8.00	4.50	3.90	6.00	5.00	5.00	3.50	14.98%
YoY %	77.78%	15.38%	-35.00%	20.00%	0.00%	42.86%	-	-
Horiz. %	228.57%	128.57%	111.43%	171.43%	142.86%	142.86%	100.00%	-
NAPS	1.63	1.55	4.71	4.38	4.13	3.91	2.67	-7.99%
YoY %	5.16%	-67.09%	7.53%	6.05%	5.63%	46.44%	-	-
Horiz. %	61.05%	58.05%	176.40%	164.04%	154.68%	146.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 563,610
RPS	33.21	38.66	38.50	26.69	25.27	37.01	22.96	6.43%
YoY %	-14.10%	0.42%	44.25%	5.62%	-31.72%	61.19%	-	-
Horiz. %	144.64%	168.38%	167.68%	116.25%	110.06%	161.19%	100.00%	-
EPS	8.10	4.13	3.64	5.33	1.47	5.85	1.67	30.56%
YoY %	96.13%	13.46%	-31.71%	262.59%	-74.87%	250.30%	-	-
Horiz. %	485.03%	247.31%	217.96%	319.16%	88.02%	350.30%	100.00%	-
DPS	6.69	3.92	2.94	1.36	1.13	1.13	0.82	42.55%
YoY %	70.66%	33.33%	116.18%	20.35%	0.00%	37.80%	-	-
Horiz. %	815.85%	478.05%	358.54%	165.85%	137.80%	137.80%	100.00%	-
NAPS	1.3632	1.3512	3.5533	0.9915	0.935	0.885	0.6259	14.05%
YoY %	0.89%	-61.97%	258.38%	6.04%	5.65%	41.40%	-	-
Horiz. %	217.80%	215.88%	567.71%	158.41%	149.38%	141.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	-
Price	2.05	1.80	1.75	0.96	0.83	0.92	1.09	-
P/RPS	5.16	4.06	3.43	0.81	0.74	0.56	1.11	29.63%
YoY %	27.09%	18.37%	323.46%	9.46%	32.14%	-49.55%	-	-
Horiz. %	464.86%	365.77%	309.01%	72.97%	66.67%	50.45%	100.00%	-
P/EPS	21.18	37.97	36.31	4.08	12.79	3.56	15.27	5.68%
YoY %	-44.22%	4.57%	789.95%	-68.10%	259.27%	-76.69%	-	-
Horiz. %	138.70%	248.66%	237.79%	26.72%	83.76%	23.31%	100.00%	-
EY	4.72	2.63	2.75	24.52	7.82	28.11	6.55	-5.38%
YoY %	79.47%	-4.36%	-88.78%	213.55%	-72.18%	329.16%	-	-
Horiz. %	72.06%	40.15%	41.98%	374.35%	119.39%	429.16%	100.00%	-
DY	3.90	2.50	2.23	6.25	6.02	5.43	3.21	3.34%
YoY %	56.00%	12.11%	-64.32%	3.82%	10.87%	69.16%	-	-
Horiz. %	121.50%	77.88%	69.47%	194.70%	187.54%	169.16%	100.00%	-
P/NAPS	1.26	1.16	0.37	0.22	0.20	0.24	0.41	20.88%
YoY %	8.62%	213.51%	68.18%	10.00%	-16.67%	-41.46%	-	-
Horiz. %	307.32%	282.93%	90.24%	53.66%	48.78%	58.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	19/08/13	30/08/12	24/08/11	25/08/10	26/08/09	26/08/08	27/09/07	-
Price	2.11	1.64	1.30	0.88	0.85	0.80	1.01	-
P/RPS	5.31	3.70	2.55	0.75	0.76	0.49	1.03	31.91%
YoY %	43.51%	45.10%	240.00%	-1.32%	55.10%	-52.43%	-	-
Horiz. %	515.53%	359.22%	247.57%	72.82%	73.79%	47.57%	100.00%	-
P/EPS	21.80	34.60	26.97	3.74	13.10	3.09	14.15	7.57%
YoY %	-36.99%	28.29%	621.12%	-71.45%	323.95%	-78.16%	-	-
Horiz. %	154.06%	244.52%	190.60%	26.43%	92.58%	21.84%	100.00%	-
EY	4.59	2.89	3.71	26.75	7.64	32.33	7.07	-7.03%
YoY %	58.82%	-22.10%	-86.13%	250.13%	-76.37%	357.28%	-	-
Horiz. %	64.92%	40.88%	52.48%	378.36%	108.06%	457.28%	100.00%	-
DY	3.79	2.74	3.00	6.82	5.88	6.25	3.47	1.50%
YoY %	38.32%	-8.67%	-56.01%	15.99%	-5.92%	80.12%	-	-
Horiz. %	109.22%	78.96%	86.46%	196.54%	169.45%	180.12%	100.00%	-
P/NAPS	1.29	1.06	0.28	0.20	0.21	0.20	0.38	22.92%
YoY %	21.70%	278.57%	40.00%	-4.76%	5.00%	-47.37%	-	-
Horiz. %	339.47%	278.95%	73.68%	52.63%	55.26%	52.63%	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