[HAPSENG] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.06%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,294,710 3,818,099 3,580,208 3,802,028 3,464,624 2,658,132 2,546,279 9.09%
PBT 1,236,491 1,014,647 788,705 630,826 641,567 364,378 134,762 44.66%
Tax -157,377 -241,749 -175,845 -144,132 -154,041 -59,227 -10,696 56.50%
NP 1,079,114 772,898 612,860 486,694 487,526 305,151 124,066 43.38%
-
NP to SH 1,019,461 707,726 571,233 411,767 366,955 227,726 81,275 52.40%
-
Tax Rate 12.73% 23.83% 22.30% 22.85% 24.01% 16.25% 7.94% -
Total Cost 3,215,596 3,045,201 2,967,348 3,315,334 2,977,098 2,352,981 2,422,213 4.83%
-
Net Worth 4,325,026 3,962,700 3,420,293 3,340,264 3,066,110 2,483,971 2,328,861 10.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 644,238 509,926 455,465 200,448 188,217 73,123 67,645 45.56%
Div Payout % 63.19% 72.05% 79.73% 48.68% 51.29% 32.11% 83.23% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,325,026 3,962,700 3,420,293 3,340,264 3,066,110 2,483,971 2,328,861 10.86%
NOSH 2,151,754 2,063,906 2,011,937 2,155,009 2,085,789 563,258 563,888 24.99%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.13% 20.24% 17.12% 12.80% 14.07% 11.48% 4.87% -
ROE 23.57% 17.86% 16.70% 12.33% 11.97% 9.17% 3.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 199.59 184.99 177.95 176.43 166.11 471.92 451.56 -12.71%
EPS 47.38 34.29 28.39 19.11 17.59 40.43 14.41 21.93%
DPS 30.00 24.71 22.64 9.20 9.02 13.00 12.00 16.49%
NAPS 2.01 1.92 1.70 1.55 1.47 4.41 4.13 -11.30%
Adjusted Per Share Value based on latest NOSH - 2,155,009
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 172.50 153.36 143.80 152.71 139.16 106.77 102.27 9.09%
EPS 40.95 28.43 22.94 16.54 14.74 9.15 3.26 52.43%
DPS 25.88 20.48 18.29 8.05 7.56 2.94 2.72 45.54%
NAPS 1.7372 1.5916 1.3738 1.3416 1.2315 0.9977 0.9354 10.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.55 3.98 2.34 1.64 1.31 0.93 0.83 -
P/RPS 2.78 2.15 1.31 0.93 0.79 0.20 0.18 57.77%
P/EPS 11.71 11.61 8.24 8.58 7.45 2.30 5.76 12.54%
EY 8.54 8.62 12.13 11.65 13.43 43.47 17.37 -11.15%
DY 5.41 6.21 9.67 5.61 6.89 13.98 14.46 -15.10%
P/NAPS 2.76 2.07 1.38 1.06 0.89 0.21 0.20 54.84%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 29/11/12 25/11/11 24/11/10 23/11/09 -
Price 6.23 4.90 2.61 1.63 1.40 1.57 0.81 -
P/RPS 3.12 2.65 1.47 0.92 0.84 0.33 0.18 60.83%
P/EPS 13.15 14.29 9.19 8.53 7.96 3.88 5.62 15.21%
EY 7.60 7.00 10.88 11.72 12.57 25.75 17.79 -13.21%
DY 4.82 5.04 8.67 5.64 6.45 8.28 14.81 -17.05%
P/NAPS 3.10 2.55 1.54 1.05 0.95 0.36 0.20 57.86%

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