[HAPSENG] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.43%
YoY- -67.16%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Revenue 1,014,364 943,875 726,832 646,030 1,063,727 567,021 434,718 15.38%
PBT 168,182 153,936 89,499 55,146 197,036 103,702 45,958 24.49%
Tax -41,008 -32,347 -20,346 -4,940 -56,376 -25,059 -11,136 24.63%
NP 127,174 121,589 69,153 50,206 140,660 78,643 34,822 24.45%
-
NP to SH 110,983 91,149 47,877 38,570 117,436 72,140 30,783 24.18%
-
Tax Rate 24.38% 21.01% 22.73% 8.96% 28.61% 24.16% 24.23% -
Total Cost 887,190 822,286 657,679 595,824 923,067 488,378 399,896 14.40%
-
Net Worth 3,340,264 3,066,110 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 14.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Net Worth 3,340,264 3,066,110 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 14.61%
NOSH 2,155,009 2,085,789 563,258 563,888 563,512 580,370 588,585 24.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
NP Margin 12.54% 12.88% 9.51% 7.77% 13.22% 13.87% 8.01% -
ROE 3.32% 2.97% 1.93% 1.66% 5.08% 4.50% 2.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
RPS 47.07 45.25 129.04 114.57 188.77 97.70 73.86 -7.32%
EPS 5.15 4.37 8.50 6.84 20.84 12.43 5.23 -0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.47 4.41 4.13 4.10 2.76 2.53 -7.94%
Adjusted Per Share Value based on latest NOSH - 563,888
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
RPS 40.74 37.91 29.19 25.95 42.73 22.77 17.46 15.38%
EPS 4.46 3.66 1.92 1.55 4.72 2.90 1.24 24.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3416 1.2315 0.9977 0.9354 0.928 0.6434 0.5981 14.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 -
Price 1.64 1.31 0.93 0.83 0.82 1.08 0.74 -
P/RPS 3.48 2.89 0.72 0.72 0.43 1.11 1.00 23.44%
P/EPS 31.84 29.98 10.94 12.13 3.93 8.69 14.15 14.68%
EY 3.14 3.34 9.14 8.24 25.41 11.51 7.07 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 0.21 0.20 0.20 0.39 0.29 24.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Date 29/11/12 25/11/11 24/11/10 23/11/09 28/11/08 13/12/07 14/12/06 -
Price 1.63 1.40 1.57 0.81 0.61 0.85 0.75 -
P/RPS 3.46 3.09 1.22 0.71 0.32 0.87 1.02 22.91%
P/EPS 31.65 32.04 18.47 11.84 2.93 6.84 14.34 14.30%
EY 3.16 3.12 5.41 8.44 34.16 14.62 6.97 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 0.36 0.20 0.15 0.31 0.30 23.56%

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