[HAPSENG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -49.25%
YoY- -91.81%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Revenue 3,802,028 3,464,624 2,658,132 2,546,279 3,038,274 2,034,436 1,666,886 14.94%
PBT 630,826 641,567 364,378 134,762 1,233,440 260,354 141,408 28.73%
Tax -144,132 -154,041 -59,227 -10,696 -167,766 -56,881 -39,251 24.57%
NP 486,694 487,526 305,151 124,066 1,065,674 203,473 102,157 30.17%
-
NP to SH 411,767 366,955 227,726 81,275 991,796 184,402 87,999 29.77%
-
Tax Rate 22.85% 24.01% 16.25% 7.94% 13.60% 21.85% 27.76% -
Total Cost 3,315,334 2,977,098 2,352,981 2,422,213 1,972,600 1,830,963 1,564,729 13.52%
-
Net Worth 3,340,264 3,066,110 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 14.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Div 200,448 188,217 73,123 67,645 335,047 41,028 41,198 30.63%
Div Payout % 48.68% 51.29% 32.11% 83.23% 33.78% 22.25% 46.82% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Net Worth 3,340,264 3,066,110 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 14.61%
NOSH 2,155,009 2,085,789 563,258 563,888 563,512 580,370 588,585 24.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
NP Margin 12.80% 14.07% 11.48% 4.87% 35.07% 10.00% 6.13% -
ROE 12.33% 11.97% 9.17% 3.49% 42.93% 11.51% 5.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
RPS 176.43 166.11 471.92 451.56 539.17 350.54 283.20 -7.68%
EPS 19.11 17.59 40.43 14.41 176.00 31.77 14.95 4.23%
DPS 9.20 9.02 13.00 12.00 59.46 7.00 7.00 4.72%
NAPS 1.55 1.47 4.41 4.13 4.10 2.76 2.53 -7.94%
Adjusted Per Share Value based on latest NOSH - 563,888
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
RPS 152.71 139.16 106.77 102.27 122.03 81.71 66.95 14.94%
EPS 16.54 14.74 9.15 3.26 39.84 7.41 3.53 29.80%
DPS 8.05 7.56 2.94 2.72 13.46 1.65 1.65 30.69%
NAPS 1.3416 1.2315 0.9977 0.9354 0.928 0.6434 0.5981 14.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 -
Price 1.64 1.31 0.93 0.83 0.82 1.08 0.74 -
P/RPS 0.93 0.79 0.20 0.18 0.15 0.31 0.26 24.01%
P/EPS 8.58 7.45 2.30 5.76 0.47 3.40 4.95 9.73%
EY 11.65 13.43 43.47 17.37 214.64 29.42 20.20 -8.87%
DY 5.61 6.89 13.98 14.46 72.51 6.48 9.46 -8.44%
P/NAPS 1.06 0.89 0.21 0.20 0.20 0.39 0.29 24.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 CAGR
Date 29/11/12 25/11/11 24/11/10 23/11/09 28/11/08 13/12/07 14/12/06 -
Price 1.63 1.40 1.57 0.81 0.61 0.85 0.75 -
P/RPS 0.92 0.84 0.33 0.18 0.11 0.24 0.26 23.79%
P/EPS 8.53 7.96 3.88 5.62 0.35 2.68 5.02 9.36%
EY 11.72 12.57 25.75 17.79 288.53 37.38 19.93 -8.57%
DY 5.64 6.45 8.28 14.81 97.47 8.24 9.33 -8.15%
P/NAPS 1.05 0.95 0.36 0.20 0.15 0.31 0.30 23.56%

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