[HAPSENG] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 41.9%
YoY- 222.35%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Revenue 3,482,017 3,958,899 3,628,380 2,789,410 2,464,242 3,165,250 2,244,456 7.69%
PBT 801,581 680,158 634,999 504,456 172,760 503,382 933,460 -2.53%
Tax -165,739 -190,653 -141,872 -95,403 -23,416 -126,163 -86,603 11.58%
NP 635,842 489,505 493,127 409,053 149,344 377,219 846,857 -4.72%
-
NP to SH 588,257 425,683 375,602 323,132 100,243 313,975 809,980 -5.25%
-
Tax Rate 20.68% 28.03% 22.34% 18.91% 13.55% 25.06% 9.28% -
Total Cost 2,846,175 3,469,394 3,135,253 2,380,357 2,314,898 2,788,031 1,397,599 12.76%
-
Net Worth 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 8.43%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Div 327,523 225,609 176,032 148,781 67,490 67,639 327,297 0.01%
Div Payout % 55.68% 53.00% 46.87% 46.04% 67.33% 21.54% 40.41% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Net Worth 3,347,939 3,433,108 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 8.43%
NOSH 1,992,821 2,132,365 2,186,810 563,551 561,532 563,750 579,001 23.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
NP Margin 18.26% 12.36% 13.59% 14.66% 6.06% 11.92% 37.73% -
ROE 17.57% 12.40% 11.37% 14.33% 4.31% 13.62% 39.08% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 174.73 185.66 165.92 494.97 438.84 561.46 387.64 -12.59%
EPS 29.52 19.96 17.18 57.34 17.85 55.69 139.89 -23.10%
DPS 16.44 10.58 8.05 26.40 12.00 12.00 56.50 -18.82%
NAPS 1.68 1.61 1.51 4.00 4.14 4.09 3.58 -11.99%
Adjusted Per Share Value based on latest NOSH - 563,551
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
RPS 139.86 159.01 145.74 112.04 98.98 127.13 90.15 7.69%
EPS 23.63 17.10 15.09 12.98 4.03 12.61 32.53 -5.25%
DPS 13.16 9.06 7.07 5.98 2.71 2.72 13.15 0.01%
NAPS 1.3447 1.3789 1.3263 0.9054 0.9338 0.9261 0.8326 8.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 -
Price 3.01 1.74 1.59 2.36 0.81 0.68 0.83 -
P/RPS 1.72 0.94 0.96 0.48 0.18 0.12 0.21 42.64%
P/EPS 10.20 8.72 9.26 4.12 4.54 1.22 0.59 61.83%
EY 9.81 11.47 10.80 24.30 22.04 81.90 168.55 -38.14%
DY 5.46 6.08 5.06 11.19 14.81 17.65 68.07 -34.69%
P/NAPS 1.79 1.08 1.05 0.59 0.20 0.17 0.23 41.42%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 CAGR
Date 27/02/14 28/02/13 14/02/12 18/02/11 12/02/10 25/02/09 31/03/08 -
Price 3.02 1.57 1.68 2.27 0.82 0.70 0.81 -
P/RPS 1.73 0.85 1.01 0.46 0.19 0.12 0.21 42.78%
P/EPS 10.23 7.86 9.78 3.96 4.59 1.26 0.58 62.37%
EY 9.77 12.72 10.22 25.26 21.77 79.56 172.71 -38.43%
DY 5.44 6.74 4.79 11.63 14.63 17.14 69.75 -35.00%
P/NAPS 1.80 0.98 1.11 0.57 0.20 0.17 0.23 41.55%

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