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

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 323.53%
YoY- 663.01%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 3,204,813 2,679,766 1,673,512 2,244,456 2,146,389 2,085,542 1,884,240 45.28%
PBT 679,925 625,816 373,236 933,461 279,952 212,524 176,932 157.73%
Tax -179,252 -156,126 -98,188 -86,603 -71,034 -56,434 -45,956 160.44%
NP 500,673 469,690 275,048 846,858 208,917 156,090 130,976 156.78%
-
NP to SH 433,666 415,628 248,340 809,981 191,245 142,588 118,496 149.03%
-
Tax Rate 26.36% 24.95% 26.31% 9.28% 25.37% 26.55% 25.97% -
Total Cost 2,704,140 2,210,076 1,398,464 1,397,598 1,937,472 1,929,452 1,753,264 35.62%
-
Net Worth 2,310,334 2,203,234 2,084,523 2,072,865 1,602,095 1,557,733 1,557,915 31.93%
Dividend
30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 37,566 56,348 - 327,142 27,088 40,839 - -
Div Payout % 8.66% 13.56% - 40.39% 14.16% 28.64% - -
Equity
30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 2,310,334 2,203,234 2,084,523 2,072,865 1,602,095 1,557,733 1,557,915 31.93%
NOSH 563,496 563,486 563,384 579,012 580,469 583,420 590,119 -3.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 15.62% 17.53% 16.44% 37.73% 9.73% 7.48% 6.95% -
ROE 18.77% 18.86% 11.91% 39.08% 11.94% 9.15% 7.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 568.74 475.57 297.05 387.63 369.77 357.47 319.30 50.07%
EPS 76.96 73.76 44.08 139.89 32.95 24.44 20.08 157.25%
DPS 6.67 10.00 0.00 56.50 4.67 7.00 0.00 -
NAPS 4.10 3.91 3.70 3.58 2.76 2.67 2.64 36.28%
Adjusted Per Share Value based on latest NOSH - 579,001
30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 128.72 107.63 67.22 90.15 86.21 83.77 75.68 45.28%
EPS 17.42 16.69 9.97 32.53 7.68 5.73 4.76 149.03%
DPS 1.51 2.26 0.00 13.14 1.09 1.64 0.00 -
NAPS 0.928 0.8849 0.8373 0.8326 0.6435 0.6257 0.6257 31.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.82 0.92 0.81 0.83 1.08 1.09 1.13 -
P/RPS 0.14 0.19 0.27 0.21 0.29 0.30 0.35 -47.50%
P/EPS 1.07 1.25 1.84 0.59 3.28 4.46 5.63 -68.89%
EY 93.85 80.17 54.42 168.54 30.51 22.42 17.77 222.32%
DY 8.13 10.87 0.00 68.07 4.32 6.42 0.00 -
P/NAPS 0.20 0.24 0.22 0.23 0.39 0.41 0.43 -41.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 28/11/08 26/08/08 22/05/08 31/03/08 13/12/07 27/09/07 27/06/07 -
Price 0.61 0.80 0.93 0.81 0.85 1.01 1.06 -
P/RPS 0.11 0.17 0.31 0.21 0.23 0.28 0.33 -53.82%
P/EPS 0.79 1.08 2.11 0.58 2.58 4.13 5.28 -73.70%
EY 126.16 92.20 47.40 172.70 38.76 24.20 18.94 279.46%
DY 10.93 12.50 0.00 69.75 5.49 6.93 0.00 -
P/NAPS 0.15 0.20 0.25 0.23 0.31 0.38 0.40 -49.83%

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