[HAPSENG] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.88%
YoY- 21.76%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,156,769 828,925 829,474 1,014,364 943,875 726,832 646,030 10.19%
PBT 228,356 236,275 180,470 168,182 153,936 89,499 55,146 26.70%
Tax -50,107 -30,295 -24,218 -41,008 -32,347 -20,346 -4,940 47.10%
NP 178,249 205,980 156,252 127,174 121,589 69,153 50,206 23.50%
-
NP to SH 163,103 194,420 141,238 110,983 91,149 47,877 38,570 27.15%
-
Tax Rate 21.94% 12.82% 13.42% 24.38% 21.01% 22.73% 8.96% -
Total Cost 978,520 622,945 673,222 887,190 822,286 657,679 595,824 8.61%
-
Net Worth 4,325,026 3,962,700 3,420,293 3,340,264 3,066,110 2,483,971 2,328,861 10.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 215,175 309,585 160,954 - - - - -
Div Payout % 131.93% 159.24% 113.96% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,325,026 3,962,700 3,420,293 3,340,264 3,066,110 2,483,971 2,328,861 10.86%
NOSH 2,151,754 2,063,906 2,011,937 2,155,009 2,085,789 563,258 563,888 24.99%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.41% 24.85% 18.84% 12.54% 12.88% 9.51% 7.77% -
ROE 3.77% 4.91% 4.13% 3.32% 2.97% 1.93% 1.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 53.76 40.16 41.23 47.07 45.25 129.04 114.57 -11.84%
EPS 7.58 9.42 7.02 5.15 4.37 8.50 6.84 1.72%
DPS 10.00 15.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.92 1.70 1.55 1.47 4.41 4.13 -11.30%
Adjusted Per Share Value based on latest NOSH - 2,155,009
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.46 33.29 33.32 40.74 37.91 29.19 25.95 10.18%
EPS 6.55 7.81 5.67 4.46 3.66 1.92 1.55 27.13%
DPS 8.64 12.43 6.46 0.00 0.00 0.00 0.00 -
NAPS 1.7372 1.5916 1.3738 1.3416 1.2315 0.9977 0.9354 10.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.55 3.98 2.34 1.64 1.31 0.93 0.83 -
P/RPS 10.32 9.91 5.68 3.48 2.89 0.72 0.72 55.82%
P/EPS 73.22 42.25 33.33 31.84 29.98 10.94 12.13 34.91%
EY 1.37 2.37 3.00 3.14 3.34 9.14 8.24 -25.83%
DY 1.80 3.77 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.07 1.38 1.06 0.89 0.21 0.20 54.84%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 29/11/12 25/11/11 24/11/10 23/11/09 -
Price 6.23 4.90 2.61 1.63 1.40 1.57 0.81 -
P/RPS 11.59 12.20 6.33 3.46 3.09 1.22 0.71 59.23%
P/EPS 82.19 52.02 37.18 31.65 32.04 18.47 11.84 38.09%
EY 1.22 1.92 2.69 3.16 3.12 5.41 8.44 -27.54%
DY 1.61 3.06 3.07 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 2.55 1.54 1.05 0.95 0.36 0.20 57.86%

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