[HAPSENG] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.68%
YoY- 90.38%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 828,925 829,474 1,014,364 943,875 726,832 646,030 1,063,727 -4.06%
PBT 236,275 180,470 168,182 153,936 89,499 55,146 197,036 3.07%
Tax -30,295 -24,218 -41,008 -32,347 -20,346 -4,940 -56,376 -9.82%
NP 205,980 156,252 127,174 121,589 69,153 50,206 140,660 6.56%
-
NP to SH 194,420 141,238 110,983 91,149 47,877 38,570 117,436 8.76%
-
Tax Rate 12.82% 13.42% 24.38% 21.01% 22.73% 8.96% 28.61% -
Total Cost 622,945 673,222 887,190 822,286 657,679 595,824 923,067 -6.34%
-
Net Worth 3,962,700 3,420,293 3,340,264 3,066,110 2,483,971 2,328,861 2,310,401 9.40%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 309,585 160,954 - - - - - -
Div Payout % 159.24% 113.96% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,962,700 3,420,293 3,340,264 3,066,110 2,483,971 2,328,861 2,310,401 9.40%
NOSH 2,063,906 2,011,937 2,155,009 2,085,789 563,258 563,888 563,512 24.14%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 24.85% 18.84% 12.54% 12.88% 9.51% 7.77% 13.22% -
ROE 4.91% 4.13% 3.32% 2.97% 1.93% 1.66% 5.08% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 40.16 41.23 47.07 45.25 129.04 114.57 188.77 -22.72%
EPS 9.42 7.02 5.15 4.37 8.50 6.84 20.84 -12.39%
DPS 15.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.70 1.55 1.47 4.41 4.13 4.10 -11.87%
Adjusted Per Share Value based on latest NOSH - 2,085,789
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.29 33.32 40.74 37.91 29.19 25.95 42.73 -4.07%
EPS 7.81 5.67 4.46 3.66 1.92 1.55 4.72 8.75%
DPS 12.43 6.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5916 1.3738 1.3416 1.2315 0.9977 0.9354 0.928 9.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.98 2.34 1.64 1.31 0.93 0.83 0.82 -
P/RPS 9.91 5.68 3.48 2.89 0.72 0.72 0.43 68.65%
P/EPS 42.25 33.33 31.84 29.98 10.94 12.13 3.93 48.53%
EY 2.37 3.00 3.14 3.34 9.14 8.24 25.41 -32.64%
DY 3.77 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.38 1.06 0.89 0.21 0.20 0.20 47.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 29/11/12 25/11/11 24/11/10 23/11/09 28/11/08 -
Price 4.90 2.61 1.63 1.40 1.57 0.81 0.61 -
P/RPS 12.20 6.33 3.46 3.09 1.22 0.71 0.32 83.40%
P/EPS 52.02 37.18 31.65 32.04 18.47 11.84 2.93 61.48%
EY 1.92 2.69 3.16 3.12 5.41 8.44 34.16 -38.09%
DY 3.06 3.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.54 1.05 0.95 0.36 0.20 0.15 60.31%

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