[HAPSENG] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 11.62%
YoY- 47.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 2,244,456 2,146,389 2,085,542 1,884,240 1,730,835 1,741,588 1,742,946 18.30%
PBT 933,461 279,952 212,524 176,932 151,740 135,133 110,784 312.47%
Tax -86,603 -71,034 -56,434 -45,956 -31,162 -36,742 -32,842 90.53%
NP 846,858 208,917 156,090 130,976 120,578 98,390 77,942 388.43%
-
NP to SH 809,981 191,245 142,588 118,496 106,156 86,917 68,810 415.14%
-
Tax Rate 9.28% 25.37% 26.55% 25.97% 20.54% 27.19% 29.65% -
Total Cost 1,397,598 1,937,472 1,929,452 1,753,264 1,610,257 1,643,197 1,665,004 -10.98%
-
Net Worth 2,072,865 1,602,095 1,557,733 1,557,915 1,502,426 1,489,843 1,472,816 25.50%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 327,142 27,088 40,839 - 40,606 27,480 41,238 296.26%
Div Payout % 40.39% 14.16% 28.64% - 38.25% 31.62% 59.93% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 2,072,865 1,602,095 1,557,733 1,557,915 1,502,426 1,489,843 1,472,816 25.50%
NOSH 579,012 580,469 583,420 590,119 580,087 588,870 589,126 -1.14%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 37.73% 9.73% 7.48% 6.95% 6.97% 5.65% 4.47% -
ROE 39.08% 11.94% 9.15% 7.61% 7.07% 5.83% 4.67% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 387.63 369.77 357.47 319.30 298.37 295.75 295.85 19.67%
EPS 139.89 32.95 24.44 20.08 18.30 14.76 11.68 421.11%
DPS 56.50 4.67 7.00 0.00 7.00 4.67 7.00 300.84%
NAPS 3.58 2.76 2.67 2.64 2.59 2.53 2.50 26.96%
Adjusted Per Share Value based on latest NOSH - 590,119
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 90.15 86.21 83.77 75.68 69.52 69.95 70.01 18.30%
EPS 32.53 7.68 5.73 4.76 4.26 3.49 2.76 415.58%
DPS 13.14 1.09 1.64 0.00 1.63 1.10 1.66 295.68%
NAPS 0.8326 0.6435 0.6257 0.6257 0.6035 0.5984 0.5916 25.50%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.83 1.08 1.09 1.13 0.79 0.74 0.72 -
P/RPS 0.21 0.29 0.30 0.35 0.26 0.25 0.24 -8.49%
P/EPS 0.59 3.28 4.46 5.63 4.32 5.01 6.16 -78.97%
EY 168.54 30.51 22.42 17.77 23.16 19.95 16.22 374.15%
DY 68.07 4.32 6.42 0.00 8.86 6.31 9.72 264.74%
P/NAPS 0.23 0.39 0.41 0.43 0.31 0.29 0.29 -14.28%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/03/08 13/12/07 27/09/07 27/06/07 28/03/07 14/12/06 27/09/06 -
Price 0.81 0.85 1.01 1.06 0.74 0.75 0.68 -
P/RPS 0.21 0.23 0.28 0.33 0.25 0.25 0.23 -5.86%
P/EPS 0.58 2.58 4.13 5.28 4.04 5.08 5.82 -78.41%
EY 172.70 38.76 24.20 18.94 24.73 19.68 17.18 363.82%
DY 69.75 5.49 6.93 0.00 9.46 6.22 10.29 256.92%
P/NAPS 0.23 0.31 0.38 0.40 0.29 0.30 0.27 -10.11%

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