[HAPSENG] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 10.17%
YoY- -31.76%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,097,385 826,757 962,475 958,521 664,517 629,161 921,505 2.95%
PBT 351,266 259,273 159,538 171,132 169,498 54,338 219,599 8.13%
Tax -92,508 -53,938 -42,315 -45,327 -17,930 -6,490 -53,516 9.54%
NP 258,758 205,335 117,223 125,805 151,568 47,848 166,083 7.66%
-
NP to SH 245,207 201,548 102,877 90,533 132,674 36,582 145,729 9.05%
-
Tax Rate 26.34% 20.80% 26.52% 26.49% 10.58% 11.94% 24.37% -
Total Cost 838,627 621,422 845,252 832,716 512,949 581,313 755,422 1.75%
-
Net Worth 3,442,906 3,393,835 3,364,121 8,846,689 2,468,615 2,327,945 2,203,404 7.71%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 166,568 97,668 73,252 33,816 28,183 28,176 -
Div Payout % - 82.64% 94.94% 80.91% 25.49% 77.04% 19.33% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,442,906 3,393,835 3,364,121 8,846,689 2,468,615 2,327,945 2,203,404 7.71%
NOSH 2,001,689 2,082,107 2,170,400 1,878,277 563,610 563,667 563,530 23.51%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 23.58% 24.84% 12.18% 13.12% 22.81% 7.61% 18.02% -
ROE 7.12% 5.94% 3.06% 1.02% 5.37% 1.57% 6.61% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 54.82 39.71 44.35 51.03 117.90 111.62 163.52 -16.64%
EPS 12.25 9.68 4.74 4.82 23.54 6.49 25.86 -11.70%
DPS 0.00 8.00 4.50 3.90 6.00 5.00 5.00 -
NAPS 1.72 1.63 1.55 4.71 4.38 4.13 3.91 -12.78%
Adjusted Per Share Value based on latest NOSH - 1,878,277
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 44.08 33.21 38.66 38.50 26.69 25.27 37.01 2.95%
EPS 9.85 8.10 4.13 3.64 5.33 1.47 5.85 9.06%
DPS 0.00 6.69 3.92 2.94 1.36 1.13 1.13 -
NAPS 1.3829 1.3632 1.3512 3.5533 0.9915 0.935 0.885 7.71%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.60 2.05 1.80 1.75 0.96 0.83 0.92 -
P/RPS 6.57 5.16 4.06 3.43 0.81 0.74 0.56 50.71%
P/EPS 29.39 21.18 37.97 36.31 4.08 12.79 3.56 42.14%
EY 3.40 4.72 2.63 2.75 24.52 7.82 28.11 -29.66%
DY 0.00 3.90 2.50 2.23 6.25 6.02 5.43 -
P/NAPS 2.09 1.26 1.16 0.37 0.22 0.20 0.24 43.41%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 19/08/13 30/08/12 24/08/11 25/08/10 26/08/09 26/08/08 -
Price 3.73 2.11 1.64 1.30 0.88 0.85 0.80 -
P/RPS 6.80 5.31 3.70 2.55 0.75 0.76 0.49 54.98%
P/EPS 30.45 21.80 34.60 26.97 3.74 13.10 3.09 46.39%
EY 3.28 4.59 2.89 3.71 26.75 7.64 32.33 -31.69%
DY 0.00 3.79 2.74 3.00 6.82 5.88 6.25 -
P/NAPS 2.17 1.29 1.06 0.28 0.20 0.21 0.20 48.76%

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