[HAPSENG] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

29-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -14.23%

YoY- -68.03%

Quarter Report

QtrlyReport 31 Mar 2009 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	CAGR
TTM Result
Revenue	3,727,585	2,953,577	2,541,974	3,256,320	2,191,774	1,790,199	1,524,054	16.29%
YoY %	26.21%	16.19%	-21.94%	48.57%	22.43%	17.46%	-	-
Horiz. %	244.58%	193.80%	166.79%	213.66%	143.81%	117.46%	100.00%	-
PBT	628,174	575,496	214,865	441,913	982,536	164,456	139,148	28.97%
YoY %	9.15%	167.84%	-51.38%	-55.02%	497.45%	18.19%	-	-
Horiz. %	451.44%	413.59%	154.41%	317.58%	706.11%	118.19%	100.00%	-
Tax	-138,483	-114,643	-32,381	-109,158	-99,661	-33,736	-37,953	24.42%
YoY %	-20.79%	-254.04%	70.34%	-9.53%	-195.41%	11.11%	-	-
Horiz. %	364.88%	302.07%	85.32%	287.61%	262.59%	88.89%	100.00%	-
NP	489,691	460,853	182,484	332,755	882,875	130,720	101,195	30.49%
YoY %	6.26%	152.54%	-45.16%	-62.31%	575.39%	29.18%	-	-
Horiz. %	483.91%	455.41%	180.33%	328.83%	872.45%	129.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,589	365,824	122,327	269,288	842,441	115,661	87,049	28.22%
YoY %	3.76%	199.05%	-54.57%	-68.03%	628.37%	32.87%	-	-
Horiz. %	436.06%	420.25%	140.53%	309.35%	967.78%	132.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.05%	19.92%	15.07%	24.70%	10.14%	20.51%	27.28%	-
YoY %	10.69%	32.18%	-38.99%	143.59%	-50.56%	-24.82%	-	-
Horiz. %	80.83%	73.02%	55.24%	90.54%	37.17%	75.18%	100.00%	-
Total Cost	3,237,894	2,492,724	2,359,490	2,923,565	1,308,899	1,659,479	1,422,859	14.89%
YoY %	29.89%	5.65%	-19.29%	123.36%	-21.13%	16.63%	-	-
Horiz. %	227.56%	175.19%	165.83%	205.47%	91.99%	116.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,271,936	2,254,430	2,376,804	2,325,363	2,084,523	1,557,915	1,470,687	14.45%
YoY %	45.13%	-5.15%	2.21%	11.55%	33.80%	5.93%	-	-
Horiz. %	222.48%	153.29%	161.61%	158.11%	141.74%	105.93%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	CAGR
Dividend
Div	176,032	148,781	67,490	67,639	327,297	41,178	41,282	27.74%
YoY %	18.32%	120.45%	-0.22%	-79.33%	694.83%	-0.25%	-	-
Horiz. %	426.41%	360.40%	163.49%	163.85%	792.83%	99.75%	100.00%	-
Div Payout %	46.37%	40.67%	55.17%	25.12%	38.85%	35.60%	47.42%	-
YoY %	14.02%	-26.28%	119.63%	-35.34%	9.13%	-24.93%	-	-
Horiz. %	97.79%	85.77%	116.34%	52.97%	81.93%	75.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	CAGR
Equity
Net Worth	3,271,936	2,254,430	2,376,804	2,325,363	2,084,523	1,557,915	1,470,687	14.45%
YoY %	45.13%	-5.15%	2.21%	11.55%	33.80%	5.93%	-	-
Horiz. %	222.48%	153.29%	161.61%	158.11%	141.74%	105.93%	100.00%	-
NOSH	2,181,291	563,607	563,223	563,042	563,384	590,119	588,274	24.76%
YoY %	287.02%	0.07%	0.03%	-0.06%	-4.53%	0.31%	-	-
Horiz. %	370.80%	95.81%	95.74%	95.71%	95.77%	100.31%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	CAGR
Ratio Analysis
NP Margin	13.14%	15.60%	7.18%	10.22%	40.28%	7.30%	6.64%	-
YoY %	-15.77%	117.27%	-29.75%	-74.63%	451.78%	9.94%	-	-
Horiz. %	197.89%	234.94%	108.13%	153.92%	606.63%	109.94%	100.00%	-
ROE	11.60%	16.23%	5.15%	11.58%	40.41%	7.42%	5.92%	-
YoY %	-28.53%	215.15%	-55.53%	-71.34%	444.61%	25.34%	-	-
Horiz. %	195.95%	274.16%	86.99%	195.61%	682.60%	125.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	CAGR
Per Share
RPS	170.89	524.05	451.33	578.34	389.04	303.36	259.07	-6.78%
YoY %	-67.39%	16.11%	-21.96%	48.66%	28.24%	17.10%	-	-
Horiz. %	65.96%	202.28%	174.21%	223.24%	150.17%	117.10%	100.00%	-
EPS	17.40	64.91	21.72	47.83	149.53	19.60	14.80	2.76%
YoY %	-73.19%	198.85%	-54.59%	-68.01%	662.91%	32.43%	-	-
Horiz. %	117.57%	438.58%	146.76%	323.18%	1,010.34%	132.43%	100.00%	-
DPS	8.07	26.40	12.00	12.00	58.09	7.00	7.00	2.43%
YoY %	-69.43%	120.00%	0.00%	-79.34%	729.86%	0.00%	-	-
Horiz. %	115.29%	377.14%	171.43%	171.43%	829.86%	100.00%	100.00%	-
NAPS	1.50	4.00	4.22	4.13	3.70	2.64	2.50	-8.26%
YoY %	-62.50%	-5.21%	2.18%	11.62%	40.15%	5.60%	-	-
Horiz. %	60.00%	160.00%	168.80%	165.20%	148.00%	105.60%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 563,042
RPS	149.72	118.63	102.10	130.79	88.03	71.90	61.21	16.30%
YoY %	26.21%	16.19%	-21.94%	48.57%	22.43%	17.46%	-	-
Horiz. %	244.60%	193.81%	166.80%	213.67%	143.82%	117.46%	100.00%	-
EPS	15.25	14.69	4.91	10.82	33.84	4.65	3.50	28.20%
YoY %	3.81%	199.19%	-54.62%	-68.03%	627.74%	32.86%	-	-
Horiz. %	435.71%	419.71%	140.29%	309.14%	966.86%	132.86%	100.00%	-
DPS	7.07	5.98	2.71	2.72	13.15	1.65	1.66	27.71%
YoY %	18.23%	120.66%	-0.37%	-79.32%	696.97%	-0.60%	-	-
Horiz. %	425.90%	360.24%	163.25%	163.86%	792.17%	99.40%	100.00%	-
NAPS	1.3142	0.9055	0.9547	0.934	0.8373	0.6257	0.5907	14.45%
YoY %	45.14%	-5.15%	2.22%	11.55%	33.82%	5.93%	-	-
Horiz. %	222.48%	153.29%	161.62%	158.12%	141.75%	105.93%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	28/04/06	-
Price	1.69	2.15	0.88	0.63	0.81	1.13	0.63	-
P/RPS	0.99	0.41	0.19	0.11	0.21	0.37	0.24	27.02%
YoY %	141.46%	115.79%	72.73%	-47.62%	-43.24%	54.17%	-	-
Horiz. %	412.50%	170.83%	79.17%	45.83%	87.50%	154.17%	100.00%	-
P/EPS	9.71	3.31	4.05	1.32	0.54	5.77	4.26	14.92%
YoY %	193.35%	-18.27%	206.82%	144.44%	-90.64%	35.45%	-	-
Horiz. %	227.93%	77.70%	95.07%	30.99%	12.68%	135.45%	100.00%	-
EY	10.30	30.19	24.68	75.92	184.61	17.34	23.49	-12.99%
YoY %	-65.88%	22.33%	-67.49%	-58.88%	964.65%	-26.18%	-	-
Horiz. %	43.85%	128.52%	105.07%	323.20%	785.91%	73.82%	100.00%	-
DY	4.78	12.28	13.64	19.05	71.72	6.19	11.11	-13.27%
YoY %	-61.07%	-9.97%	-28.40%	-73.44%	1,058.64%	-44.28%	-	-
Horiz. %	43.02%	110.53%	122.77%	171.47%	645.54%	55.72%	100.00%	-
P/NAPS	1.13	0.54	0.21	0.15	0.22	0.43	0.25	29.00%
YoY %	109.26%	157.14%	40.00%	-31.82%	-48.84%	72.00%	-	-
Horiz. %	452.00%	216.00%	84.00%	60.00%	88.00%	172.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/12	06/05/11	27/05/10	29/05/09	22/05/08	27/06/07	28/06/06	-
Price	1.62	1.97	0.93	0.88	0.93	1.06	0.67	-
P/RPS	0.95	0.38	0.21	0.15	0.24	0.35	0.26	24.45%
YoY %	150.00%	80.95%	40.00%	-37.50%	-31.43%	34.62%	-	-
Horiz. %	365.38%	146.15%	80.77%	57.69%	92.31%	134.62%	100.00%	-
P/EPS	9.31	3.04	4.28	1.84	0.62	5.41	4.53	12.93%
YoY %	206.25%	-28.97%	132.61%	196.77%	-88.54%	19.43%	-	-
Horiz. %	205.52%	67.11%	94.48%	40.62%	13.69%	119.43%	100.00%	-
EY	10.74	32.95	23.35	54.35	160.79	18.49	22.09	-11.46%
YoY %	-67.41%	41.11%	-57.04%	-66.20%	769.61%	-16.30%	-	-
Horiz. %	48.62%	149.16%	105.70%	246.04%	727.89%	83.70%	100.00%	-
DY	4.98	13.40	12.90	13.64	62.47	6.60	10.45	-11.76%
YoY %	-62.84%	3.88%	-5.43%	-78.17%	846.52%	-36.84%	-	-
Horiz. %	47.66%	128.23%	123.44%	130.53%	597.80%	63.16%	100.00%	-
P/NAPS	1.08	0.49	0.22	0.21	0.25	0.40	0.27	26.36%
YoY %	120.41%	122.73%	4.76%	-16.00%	-37.50%	48.15%	-	-
Horiz. %	400.00%	181.48%	81.48%	77.78%	92.59%	148.15%	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