[HAPSENG] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

24-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 4.26%

YoY- 180.19%

Quarter Report

QtrlyReport 30 Sept 2010 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
TTM Result
Revenue	3,580,208	3,802,028	3,464,624	2,658,132	2,546,279	3,038,274	2,034,436	10.01%
YoY %	-5.83%	9.74%	30.34%	4.39%	-16.19%	49.34%	-	-
Horiz. %	175.98%	186.88%	170.30%	130.66%	125.16%	149.34%	100.00%	-
PBT	788,705	630,826	641,567	364,378	134,762	1,233,440	260,354	20.58%
YoY %	25.03%	-1.67%	76.07%	170.39%	-89.07%	373.75%	-	-
Horiz. %	302.94%	242.30%	246.42%	139.95%	51.76%	473.75%	100.00%	-
Tax	-175,845	-144,132	-154,041	-59,227	-10,696	-167,766	-56,881	21.00%
YoY %	-22.00%	6.43%	-160.09%	-453.73%	93.62%	-194.94%	-	-
Horiz. %	309.15%	253.39%	270.81%	104.12%	18.80%	294.94%	100.00%	-
NP	612,860	486,694	487,526	305,151	124,066	1,065,674	203,473	20.47%
YoY %	25.92%	-0.17%	59.77%	145.96%	-88.36%	423.74%	-	-
Horiz. %	301.20%	239.19%	239.60%	149.97%	60.97%	523.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	571,233	411,767	366,955	227,726	81,275	991,796	184,402	21.04%
YoY %	38.73%	12.21%	61.14%	180.19%	-91.81%	437.84%	-	-
Horiz. %	309.78%	223.30%	199.00%	123.49%	44.07%	537.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.30%	22.85%	24.01%	16.25%	7.94%	13.60%	21.85%	-
YoY %	-2.41%	-4.83%	47.75%	104.66%	-41.62%	-37.76%	-	-
Horiz. %	102.06%	104.58%	109.89%	74.37%	36.34%	62.24%	100.00%	-
Total Cost	2,967,348	3,315,334	2,977,098	2,352,981	2,422,213	1,972,600	1,830,963	8.49%
YoY %	-10.50%	11.36%	26.52%	-2.86%	22.79%	7.74%	-	-
Horiz. %	162.06%	181.07%	162.60%	128.51%	132.29%	107.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,420,293	3,340,264	3,066,110	2,483,971	2,328,861	2,310,401	1,601,821	13.66%
YoY %	2.40%	8.94%	23.44%	6.66%	0.80%	44.24%	-	-
Horiz. %	213.53%	208.53%	191.41%	155.07%	145.39%	144.24%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Dividend
Div	455,465	200,448	188,217	73,123	67,645	335,047	41,028	50.16%
YoY %	127.22%	6.50%	157.40%	8.10%	-79.81%	716.63%	-	-
Horiz. %	1,110.13%	488.56%	458.75%	178.23%	164.88%	816.63%	100.00%	-
Div Payout %	79.73%	48.68%	51.29%	32.11%	83.23%	33.78%	22.25%	-
YoY %	63.78%	-5.09%	59.73%	-61.42%	146.39%	51.82%	-	-
Horiz. %	358.34%	218.79%	230.52%	144.31%	374.07%	151.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Equity
Net Worth	3,420,293	3,340,264	3,066,110	2,483,971	2,328,861	2,310,401	1,601,821	13.66%
YoY %	2.40%	8.94%	23.44%	6.66%	0.80%	44.24%	-	-
Horiz. %	213.53%	208.53%	191.41%	155.07%	145.39%	144.24%	100.00%	-
NOSH	2,011,937	2,155,009	2,085,789	563,258	563,888	563,512	580,370	23.36%
YoY %	-6.64%	3.32%	270.31%	-0.11%	0.07%	-2.90%	-	-
Horiz. %	346.66%	371.32%	359.39%	97.05%	97.16%	97.10%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Ratio Analysis
NP Margin	17.12%	12.80%	14.07%	11.48%	4.87%	35.07%	10.00%	-
YoY %	33.75%	-9.03%	22.56%	135.73%	-86.11%	250.70%	-	-
Horiz. %	171.20%	128.00%	140.70%	114.80%	48.70%	350.70%	100.00%	-
ROE	16.70%	12.33%	11.97%	9.17%	3.49%	42.93%	11.51%	-
YoY %	35.44%	3.01%	30.53%	162.75%	-91.87%	272.98%	-	-
Horiz. %	145.09%	107.12%	104.00%	79.67%	30.32%	372.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Per Share
RPS	177.95	176.43	166.11	471.92	451.56	539.17	350.54	-10.81%
YoY %	0.86%	6.21%	-64.80%	4.51%	-16.25%	53.81%	-	-
Horiz. %	50.76%	50.33%	47.39%	134.63%	128.82%	153.81%	100.00%	-
EPS	28.39	19.11	17.59	40.43	14.41	176.00	31.77	-1.88%
YoY %	48.56%	8.64%	-56.49%	180.57%	-91.81%	453.98%	-	-
Horiz. %	89.36%	60.15%	55.37%	127.26%	45.36%	553.98%	100.00%	-
DPS	22.64	9.20	9.02	13.00	12.00	59.46	7.00	21.92%
YoY %	146.09%	2.00%	-30.62%	8.33%	-79.82%	749.43%	-	-
Horiz. %	323.43%	131.43%	128.86%	185.71%	171.43%	849.43%	100.00%	-
NAPS	1.70	1.55	1.47	4.41	4.13	4.10	2.76	-7.85%
YoY %	9.68%	5.44%	-66.67%	6.78%	0.73%	48.55%	-	-
Horiz. %	61.59%	56.16%	53.26%	159.78%	149.64%	148.55%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 563,258
RPS	143.80	152.71	139.16	106.77	102.27	122.03	81.71	10.01%
YoY %	-5.83%	9.74%	30.34%	4.40%	-16.19%	49.35%	-	-
Horiz. %	175.99%	186.89%	170.31%	130.67%	125.16%	149.35%	100.00%	-
EPS	22.94	16.54	14.74	9.15	3.26	39.84	7.41	21.03%
YoY %	38.69%	12.21%	61.09%	180.67%	-91.82%	437.65%	-	-
Horiz. %	309.58%	223.21%	198.92%	123.48%	43.99%	537.65%	100.00%	-
DPS	18.29	8.05	7.56	2.94	2.72	13.46	1.65	50.12%
YoY %	127.20%	6.48%	157.14%	8.09%	-79.79%	715.76%	-	-
Horiz. %	1,108.48%	487.88%	458.18%	178.18%	164.85%	815.76%	100.00%	-
NAPS	1.3738	1.3416	1.2315	0.9977	0.9354	0.928	0.6434	13.66%
YoY %	2.40%	8.94%	23.43%	6.66%	0.80%	44.23%	-	-
Horiz. %	213.52%	208.52%	191.41%	155.07%	145.38%	144.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	-
Price	2.34	1.64	1.31	0.93	0.83	0.82	1.08	-
P/RPS	1.31	0.93	0.79	0.20	0.18	0.15	0.31	27.56%
YoY %	40.86%	17.72%	295.00%	11.11%	20.00%	-51.61%	-	-
Horiz. %	422.58%	300.00%	254.84%	64.52%	58.06%	48.39%	100.00%	-
P/EPS	8.24	8.58	7.45	2.30	5.76	0.47	3.40	16.12%
YoY %	-3.96%	15.17%	223.91%	-60.07%	1,125.53%	-86.18%	-	-
Horiz. %	242.35%	252.35%	219.12%	67.65%	169.41%	13.82%	100.00%	-
EY	12.13	11.65	13.43	43.47	17.37	214.64	29.42	-13.89%
YoY %	4.12%	-13.25%	-69.11%	150.26%	-91.91%	629.57%	-	-
Horiz. %	41.23%	39.60%	45.65%	147.76%	59.04%	729.57%	100.00%	-
DY	9.67	5.61	6.89	13.98	14.46	72.51	6.48	6.99%
YoY %	72.37%	-18.58%	-50.72%	-3.32%	-80.06%	1,018.98%	-	-
Horiz. %	149.23%	86.57%	106.33%	215.74%	223.15%	1,118.98%	100.00%	-
P/NAPS	1.38	1.06	0.89	0.21	0.20	0.20	0.39	23.79%
YoY %	30.19%	19.10%	323.81%	5.00%	0.00%	-48.72%	-	-
Horiz. %	353.85%	271.79%	228.21%	53.85%	51.28%	51.28%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	29/11/12	25/11/11	24/11/10	23/11/09	28/11/08	13/12/07	-
Price	2.61	1.63	1.40	1.57	0.81	0.61	0.85	-
P/RPS	1.47	0.92	0.84	0.33	0.18	0.11	0.24	35.81%
YoY %	59.78%	9.52%	154.55%	83.33%	63.64%	-54.17%	-	-
Horiz. %	612.50%	383.33%	350.00%	137.50%	75.00%	45.83%	100.00%	-
P/EPS	9.19	8.53	7.96	3.88	5.62	0.35	2.68	23.13%
YoY %	7.74%	7.16%	105.15%	-30.96%	1,505.71%	-86.94%	-	-
Horiz. %	342.91%	318.28%	297.01%	144.78%	209.70%	13.06%	100.00%	-
EY	10.88	11.72	12.57	25.75	17.79	288.53	37.38	-18.81%
YoY %	-7.17%	-6.76%	-51.18%	44.74%	-93.83%	671.88%	-	-
Horiz. %	29.11%	31.35%	33.63%	68.89%	47.59%	771.88%	100.00%	-
DY	8.67	5.64	6.45	8.28	14.81	97.47	8.24	0.86%
YoY %	53.72%	-12.56%	-22.10%	-44.09%	-84.81%	1,082.89%	-	-
Horiz. %	105.22%	68.45%	78.28%	100.49%	179.73%	1,182.89%	100.00%	-
P/NAPS	1.54	1.05	0.95	0.36	0.20	0.15	0.31	31.09%
YoY %	46.67%	10.53%	163.89%	80.00%	33.33%	-51.61%	-	-
Horiz. %	496.77%	338.71%	306.45%	116.13%	64.52%	48.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos