[HAPSENG] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.23%
YoY- 12.45%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,081,895 983,267 1,033,317 1,131,508 974,637 810,881 679,603 8.05%
PBT 118,237 237,132 227,154 214,278 164,946 171,514 31,436 24.69%
Tax -22,250 -31,416 -64,866 -74,972 -28,451 -40,620 -4,444 30.77%
NP 95,987 205,716 162,288 139,306 136,495 130,894 26,992 23.53%
-
NP to SH 77,439 188,427 142,686 125,662 111,746 103,099 7,693 46.91%
-
Tax Rate 18.82% 13.25% 28.56% 34.99% 17.25% 23.68% 14.14% -
Total Cost 985,908 777,551 871,029 992,202 838,142 679,987 652,611 7.11%
-
Net Worth 4,249,438 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 10.57%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 127,941 102,780 114,964 39,307 -
Div Payout % - - - 101.81% 91.98% 111.51% 510.95% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,249,438 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 10.57%
NOSH 2,157,075 2,146,093 1,992,821 2,132,365 2,186,810 563,551 561,532 25.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.87% 20.92% 15.71% 12.31% 14.00% 16.14% 3.97% -
ROE 1.82% 4.75% 4.26% 3.66% 3.38% 4.57% 0.33% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.16 45.82 51.85 53.06 44.57 143.89 121.03 -13.64%
EPS 3.59 8.78 7.16 5.89 5.11 5.69 1.37 17.40%
DPS 0.00 0.00 0.00 6.00 4.70 20.40 7.00 -
NAPS 1.97 1.85 1.68 1.61 1.51 4.00 4.14 -11.63%
Adjusted Per Share Value based on latest NOSH - 2,132,365
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.46 39.49 41.50 45.45 39.15 32.57 27.30 8.05%
EPS 3.11 7.57 5.73 5.05 4.49 4.14 0.31 46.83%
DPS 0.00 0.00 0.00 5.14 4.13 4.62 1.58 -
NAPS 1.7068 1.5947 1.3447 1.3789 1.3263 0.9054 0.9338 10.56%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.48 4.68 3.01 1.74 1.59 2.36 0.81 -
P/RPS 12.92 10.21 5.80 3.28 3.57 1.64 0.67 63.71%
P/EPS 180.50 53.30 42.04 29.53 31.12 12.90 59.12 20.43%
EY 0.55 1.88 2.38 3.39 3.21 7.75 1.69 -17.05%
DY 0.00 0.00 0.00 3.45 2.96 8.64 8.64 -
P/NAPS 3.29 2.53 1.79 1.08 1.05 0.59 0.20 59.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 28/02/13 14/02/12 18/02/11 12/02/10 -
Price 7.62 3.70 3.02 1.57 1.68 2.27 0.82 -
P/RPS 15.19 8.08 5.82 2.96 3.77 1.58 0.68 67.77%
P/EPS 212.26 42.14 42.18 26.64 32.88 12.41 59.85 23.47%
EY 0.47 2.37 2.37 3.75 3.04 8.06 1.67 -19.03%
DY 0.00 0.00 0.00 3.82 2.80 8.99 8.54 -
P/NAPS 3.87 2.00 1.80 0.98 1.11 0.57 0.20 63.81%

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