[HAPSENG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -27.6%
YoY- -61.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,379,518 2,277,218 2,037,792 3,165,250 3,204,813 2,679,766 1,673,512 26.41%
PBT 188,432 172,356 127,360 503,382 679,925 625,816 373,236 -36.57%
Tax -25,296 -28,064 -30,168 -126,163 -179,252 -156,126 -98,188 -59.47%
NP 163,136 144,292 97,192 377,219 500,673 469,690 275,048 -29.38%
-
NP to SH 123,400 107,960 69,592 313,975 433,666 415,628 248,340 -37.23%
-
Tax Rate 13.42% 16.28% 23.69% 25.06% 26.36% 24.95% 26.31% -
Total Cost 2,216,382 2,132,926 1,940,600 2,788,031 2,704,140 2,210,076 1,398,464 35.89%
-
Net Worth 2,327,841 2,327,112 2,325,363 2,304,662 2,310,334 2,203,234 2,084,523 7.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 37,576 56,346 - 67,618 37,566 56,348 - -
Div Payout % 30.45% 52.19% - 21.54% 8.66% 13.56% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,327,841 2,327,112 2,325,363 2,304,662 2,310,334 2,203,234 2,084,523 7.63%
NOSH 563,641 563,465 563,042 563,487 563,496 563,486 563,384 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.86% 6.34% 4.77% 11.92% 15.62% 17.53% 16.44% -
ROE 5.30% 4.64% 2.99% 13.62% 18.77% 18.86% 11.91% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 422.17 404.15 361.93 561.73 568.74 475.57 297.05 26.38%
EPS 21.89 19.16 12.36 55.72 76.96 73.76 44.08 -37.26%
DPS 6.67 10.00 0.00 12.00 6.67 10.00 0.00 -
NAPS 4.13 4.13 4.13 4.09 4.10 3.91 3.70 7.59%
Adjusted Per Share Value based on latest NOSH - 563,750
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 95.58 91.47 81.85 127.13 128.72 107.63 67.22 26.42%
EPS 4.96 4.34 2.80 12.61 17.42 16.69 9.97 -37.18%
DPS 1.51 2.26 0.00 2.72 1.51 2.26 0.00 -
NAPS 0.935 0.9347 0.934 0.9257 0.928 0.8849 0.8373 7.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.83 0.83 0.63 0.68 0.82 0.92 0.81 -
P/RPS 0.20 0.21 0.17 0.12 0.14 0.19 0.27 -18.11%
P/EPS 3.79 4.33 5.10 1.22 1.07 1.25 1.84 61.81%
EY 26.38 23.08 19.62 81.94 93.85 80.17 54.42 -38.26%
DY 8.03 12.05 0.00 17.65 8.13 10.87 0.00 -
P/NAPS 0.20 0.20 0.15 0.17 0.20 0.24 0.22 -6.15%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 29/05/09 25/02/09 28/11/08 26/08/08 22/05/08 -
Price 0.81 0.85 0.88 0.70 0.61 0.80 0.93 -
P/RPS 0.19 0.21 0.24 0.12 0.11 0.17 0.31 -27.82%
P/EPS 3.70 4.44 7.12 1.26 0.79 1.08 2.11 45.36%
EY 27.03 22.54 14.05 79.60 126.16 92.20 47.40 -31.20%
DY 8.23 11.76 0.00 17.14 10.93 12.50 0.00 -
P/NAPS 0.20 0.21 0.21 0.17 0.15 0.20 0.25 -13.81%

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