[HAPSENG] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -40.53%
YoY- -83.08%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Revenue 3,731,539 3,247,581 2,577,330 2,963,976 2,541,568 1,902,133 1,614,420 15.20%
PBT 616,580 577,130 330,025 276,652 1,140,106 202,610 139,681 28.50%
Tax -135,471 -142,040 -43,821 -62,132 -136,449 -42,958 -38,126 23.88%
NP 481,109 435,090 286,204 214,520 1,003,657 159,652 101,555 30.04%
-
NP to SH 391,933 323,683 218,419 160,141 946,500 143,045 87,867 28.73%
-
Tax Rate 21.97% 24.61% 13.28% 22.46% 11.97% 21.20% 27.30% -
Total Cost 3,250,430 2,812,491 2,291,126 2,749,456 1,537,911 1,742,481 1,512,865 13.78%
-
Net Worth 3,364,121 8,846,689 2,468,615 2,327,945 2,203,404 1,558,247 1,469,753 15.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Div 200,448 188,217 73,123 67,645 335,047 41,028 41,198 30.63%
Div Payout % 51.14% 58.15% 33.48% 42.24% 35.40% 28.68% 46.89% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Net Worth 3,364,121 8,846,689 2,468,615 2,327,945 2,203,404 1,558,247 1,469,753 15.01%
NOSH 2,170,400 1,878,277 563,610 563,667 563,530 583,613 587,901 24.68%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
NP Margin 12.89% 13.40% 11.10% 7.24% 39.49% 8.39% 6.29% -
ROE 11.65% 3.66% 8.85% 6.88% 42.96% 9.18% 5.98% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
RPS 171.93 172.90 457.29 525.84 451.01 325.92 274.61 -7.60%
EPS 18.06 17.23 38.75 28.41 167.96 24.51 14.95 3.24%
DPS 9.24 10.02 13.00 12.00 59.45 7.00 7.00 4.80%
NAPS 1.55 4.71 4.38 4.13 3.91 2.67 2.50 -7.75%
Adjusted Per Share Value based on latest NOSH - 563,667
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
RPS 149.88 130.44 103.52 119.05 102.08 76.40 64.84 15.20%
EPS 15.74 13.00 8.77 6.43 38.02 5.75 3.53 28.72%
DPS 8.05 7.56 2.94 2.72 13.46 1.65 1.65 30.69%
NAPS 1.3512 3.5533 0.9915 0.935 0.885 0.6259 0.5903 15.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 -
Price 1.80 1.75 0.96 0.83 0.92 1.09 0.72 -
P/RPS 1.05 1.01 0.21 0.16 0.20 0.33 0.26 26.58%
P/EPS 9.97 10.15 2.48 2.92 0.55 4.45 4.82 13.06%
EY 10.03 9.85 40.37 34.23 182.56 22.49 20.76 -11.56%
DY 5.13 5.73 13.54 14.46 64.62 6.42 9.72 -10.23%
P/NAPS 1.16 0.37 0.22 0.20 0.24 0.41 0.29 26.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 CAGR
Date 30/08/12 24/08/11 25/08/10 26/08/09 26/08/08 27/09/07 27/09/06 -
Price 1.64 1.30 0.88 0.85 0.80 1.01 0.68 -
P/RPS 0.95 0.75 0.19 0.16 0.18 0.31 0.25 25.29%
P/EPS 9.08 7.54 2.27 2.99 0.48 4.12 4.55 12.37%
EY 11.01 13.26 44.04 33.42 209.95 24.27 21.98 -11.02%
DY 5.63 7.71 14.77 14.12 74.32 6.93 10.29 -9.68%
P/NAPS 1.06 0.28 0.20 0.21 0.20 0.38 0.27 25.98%

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