[HAPSENG] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 22.6%
YoY- 8.39%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 983,267 1,033,317 1,131,508 974,637 810,881 679,603 761,640 4.34%
PBT 237,132 227,154 214,278 164,946 171,514 31,436 -6,562 -
Tax -31,416 -64,866 -74,972 -28,451 -40,620 -4,444 8,276 -
NP 205,716 162,288 139,306 136,495 130,894 26,992 1,714 122.01%
-
NP to SH 188,427 142,686 125,662 111,746 103,099 7,693 -11,275 -
-
Tax Rate 13.25% 28.56% 34.99% 17.25% 23.68% 14.14% - -
Total Cost 777,551 871,029 992,202 838,142 679,987 652,611 759,926 0.38%
-
Net Worth 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 9.47%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 127,941 102,780 114,964 39,307 39,462 -
Div Payout % - - 101.81% 91.98% 111.51% 510.95% 0.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 9.47%
NOSH 2,146,093 1,992,821 2,132,365 2,186,810 563,551 561,532 563,750 24.94%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.92% 15.71% 12.31% 14.00% 16.14% 3.97% 0.23% -
ROE 4.75% 4.26% 3.66% 3.38% 4.57% 0.33% -0.49% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.82 51.85 53.06 44.57 143.89 121.03 135.10 -16.48%
EPS 8.78 7.16 5.89 5.11 5.69 1.37 -2.00 -
DPS 0.00 0.00 6.00 4.70 20.40 7.00 7.00 -
NAPS 1.85 1.68 1.61 1.51 4.00 4.14 4.09 -12.38%
Adjusted Per Share Value based on latest NOSH - 2,186,810
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 39.49 41.50 45.45 39.15 32.57 27.30 30.59 4.34%
EPS 7.57 5.73 5.05 4.49 4.14 0.31 -0.45 -
DPS 0.00 0.00 5.14 4.13 4.62 1.58 1.59 -
NAPS 1.5947 1.3447 1.3789 1.3263 0.9054 0.9338 0.9261 9.47%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.68 3.01 1.74 1.59 2.36 0.81 0.68 -
P/RPS 10.21 5.80 3.28 3.57 1.64 0.67 0.50 65.28%
P/EPS 53.30 42.04 29.53 31.12 12.90 59.12 -34.00 -
EY 1.88 2.38 3.39 3.21 7.75 1.69 -2.94 -
DY 0.00 0.00 3.45 2.96 8.64 8.64 10.29 -
P/NAPS 2.53 1.79 1.08 1.05 0.59 0.20 0.17 56.80%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 14/02/12 18/02/11 12/02/10 25/02/09 -
Price 3.70 3.02 1.57 1.68 2.27 0.82 0.70 -
P/RPS 8.08 5.82 2.96 3.77 1.58 0.68 0.52 57.93%
P/EPS 42.14 42.18 26.64 32.88 12.41 59.85 -35.00 -
EY 2.37 2.37 3.75 3.04 8.06 1.67 -2.86 -
DY 0.00 0.00 3.82 2.80 8.99 8.54 10.00 -
P/NAPS 2.00 1.80 0.98 1.11 0.57 0.20 0.17 50.78%

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