[HAPSENG] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -80.05%
YoY- 168.23%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Revenue 1,131,508 974,637 810,881 679,603 761,640 634,664 424,644 18.00%
PBT 214,278 164,946 171,514 31,436 -6,562 723,496 50,390 27.69%
Tax -74,972 -28,451 -40,620 -4,444 8,276 -33,327 -3,605 66.96%
NP 139,306 136,495 130,894 26,992 1,714 690,169 46,785 20.23%
-
NP to SH 125,662 111,746 103,099 7,693 -11,275 666,546 40,968 20.84%
-
Tax Rate 34.99% 17.25% 23.68% 14.14% - 4.61% 7.15% -
Total Cost 992,202 838,142 679,987 652,611 759,926 -55,505 377,859 17.71%
-
Net Worth 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 1,524,527 14.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Div 127,941 102,780 114,964 39,307 39,462 306,870 20,601 36.13%
Div Payout % 101.81% 91.98% 111.51% 510.95% 0.00% 46.04% 50.29% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Net Worth 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 1,524,527 14.69%
NOSH 2,132,365 2,186,810 563,551 561,532 563,750 579,001 588,620 24.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
NP Margin 12.31% 14.00% 16.14% 3.97% 0.23% 108.75% 11.02% -
ROE 3.66% 3.38% 4.57% 0.33% -0.49% 32.16% 2.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
RPS 53.06 44.57 143.89 121.03 135.10 109.61 72.14 -5.05%
EPS 5.89 5.11 5.69 1.37 -2.00 115.12 6.96 -2.78%
DPS 6.00 4.70 20.40 7.00 7.00 53.00 3.50 9.53%
NAPS 1.61 1.51 4.00 4.14 4.09 3.58 2.59 -7.71%
Adjusted Per Share Value based on latest NOSH - 561,532
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
RPS 45.45 39.15 32.57 27.30 30.59 25.49 17.06 17.99%
EPS 5.05 4.49 4.14 0.31 -0.45 26.77 1.65 20.79%
DPS 5.14 4.13 4.62 1.58 1.59 12.33 0.83 36.06%
NAPS 1.3789 1.3263 0.9054 0.9338 0.9261 0.8326 0.6123 14.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 31/01/07 -
Price 1.74 1.59 2.36 0.81 0.68 0.83 0.79 -
P/RPS 3.28 3.57 1.64 0.67 0.50 0.76 1.10 20.26%
P/EPS 29.53 31.12 12.90 59.12 -34.00 0.72 11.35 17.52%
EY 3.39 3.21 7.75 1.69 -2.94 138.70 8.81 -14.89%
DY 3.45 2.96 8.64 8.64 10.29 63.86 4.43 -4.13%
P/NAPS 1.08 1.05 0.59 0.20 0.17 0.23 0.31 23.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 CAGR
Date 28/02/13 14/02/12 18/02/11 12/02/10 25/02/09 31/03/08 28/03/07 -
Price 1.57 1.68 2.27 0.82 0.70 0.81 0.74 -
P/RPS 2.96 3.77 1.58 0.68 0.52 0.74 1.03 19.51%
P/EPS 26.64 32.88 12.41 59.85 -35.00 0.70 10.63 16.78%
EY 3.75 3.04 8.06 1.67 -2.86 142.12 9.41 -14.39%
DY 3.82 2.80 8.99 8.54 10.00 65.43 4.73 -3.54%
P/NAPS 0.98 1.11 0.57 0.20 0.17 0.23 0.29 22.83%

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