[HAPSENG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.34%
YoY- 126.76%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Revenue 2,277,218 2,037,792 3,165,250 3,204,813 2,679,766 1,673,512 2,244,456 1.03%
PBT 172,356 127,360 503,382 679,925 625,816 373,236 933,461 -69.72%
Tax -28,064 -30,168 -126,163 -179,252 -156,126 -98,188 -86,603 -54.93%
NP 144,292 97,192 377,219 500,673 469,690 275,048 846,858 -71.40%
-
NP to SH 107,960 69,592 313,975 433,666 415,628 248,340 809,981 -75.96%
-
Tax Rate 16.28% 23.69% 25.06% 26.36% 24.95% 26.31% 9.28% -
Total Cost 2,132,926 1,940,600 2,788,031 2,704,140 2,210,076 1,398,464 1,397,598 34.85%
-
Net Worth 2,327,112 2,325,363 2,304,662 2,310,334 2,203,234 2,084,523 2,072,865 8.52%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Div 56,346 - 67,618 37,566 56,348 - 327,142 -71.18%
Div Payout % 52.19% - 21.54% 8.66% 13.56% - 40.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Net Worth 2,327,112 2,325,363 2,304,662 2,310,334 2,203,234 2,084,523 2,072,865 8.52%
NOSH 563,465 563,042 563,487 563,496 563,486 563,384 579,012 -1.90%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
NP Margin 6.34% 4.77% 11.92% 15.62% 17.53% 16.44% 37.73% -
ROE 4.64% 2.99% 13.62% 18.77% 18.86% 11.91% 39.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 404.15 361.93 561.73 568.74 475.57 297.05 387.63 2.99%
EPS 19.16 12.36 55.72 76.96 73.76 44.08 139.89 -75.49%
DPS 10.00 0.00 12.00 6.67 10.00 0.00 56.50 -70.62%
NAPS 4.13 4.13 4.09 4.10 3.91 3.70 3.58 10.63%
Adjusted Per Share Value based on latest NOSH - 563,512
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 91.47 81.85 127.13 128.72 107.63 67.22 90.15 1.03%
EPS 4.34 2.80 12.61 17.42 16.69 9.97 32.53 -75.94%
DPS 2.26 0.00 2.72 1.51 2.26 0.00 13.14 -71.21%
NAPS 0.9347 0.934 0.9257 0.928 0.8849 0.8373 0.8326 8.52%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 -
Price 0.83 0.63 0.68 0.82 0.92 0.81 0.83 -
P/RPS 0.21 0.17 0.12 0.14 0.19 0.27 0.21 0.00%
P/EPS 4.33 5.10 1.22 1.07 1.25 1.84 0.59 309.56%
EY 23.08 19.62 81.94 93.85 80.17 54.42 168.54 -75.49%
DY 12.05 0.00 17.65 8.13 10.87 0.00 68.07 -70.61%
P/NAPS 0.20 0.15 0.17 0.20 0.24 0.22 0.23 -9.41%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 26/08/09 29/05/09 25/02/09 28/11/08 26/08/08 22/05/08 31/03/08 -
Price 0.85 0.88 0.70 0.61 0.80 0.93 0.81 -
P/RPS 0.21 0.24 0.12 0.11 0.17 0.31 0.21 0.00%
P/EPS 4.44 7.12 1.26 0.79 1.08 2.11 0.58 321.96%
EY 22.54 14.05 79.60 126.16 92.20 47.40 172.70 -76.31%
DY 11.76 0.00 17.14 10.93 12.50 0.00 69.75 -71.61%
P/NAPS 0.21 0.21 0.17 0.15 0.20 0.25 0.23 -6.23%

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