[HAPSENG] QoQ Cumulative Quarter Result on 31-Jan-2007 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 62.85%
YoY- 21.81%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 1,609,792 1,042,771 471,060 1,730,835 1,306,191 871,473 411,696 147.58%
PBT 209,964 106,262 44,233 151,740 101,350 55,392 31,517 252.83%
Tax -53,276 -28,217 -11,489 -31,162 -27,557 -16,421 -8,915 228.24%
NP 156,688 78,045 32,744 120,578 73,793 38,971 22,602 262.29%
-
NP to SH 143,434 71,294 29,624 106,156 65,188 34,405 20,119 269.09%
-
Tax Rate 25.37% 26.55% 25.97% 20.54% 27.19% 29.65% 28.29% -
Total Cost 1,453,104 964,726 438,316 1,610,257 1,232,398 832,502 389,094 140.13%
-
Net Worth 1,602,095 1,557,733 1,557,915 1,502,426 1,489,843 1,472,816 1,470,687 5.85%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 20,316 20,419 - 40,606 20,610 20,619 - -
Div Payout % 14.16% 28.64% - 38.25% 31.62% 59.93% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 1,602,095 1,557,733 1,557,915 1,502,426 1,489,843 1,472,816 1,470,687 5.85%
NOSH 580,469 583,420 590,119 580,087 588,870 589,126 588,274 -0.88%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 9.73% 7.48% 6.95% 6.97% 5.65% 4.47% 5.49% -
ROE 8.95% 4.58% 1.90% 7.07% 4.38% 2.34% 1.37% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 277.33 178.73 79.82 298.37 221.81 147.93 69.98 149.80%
EPS 24.71 12.22 5.02 18.30 11.07 5.84 3.42 272.39%
DPS 3.50 3.50 0.00 7.00 3.50 3.50 0.00 -
NAPS 2.76 2.67 2.64 2.59 2.53 2.50 2.50 6.79%
Adjusted Per Share Value based on latest NOSH - 588,620
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 64.66 41.88 18.92 69.52 52.46 35.00 16.54 147.54%
EPS 5.76 2.86 1.19 4.26 2.62 1.38 0.81 268.47%
DPS 0.82 0.82 0.00 1.63 0.83 0.83 0.00 -
NAPS 0.6435 0.6257 0.6257 0.6035 0.5984 0.5916 0.5907 5.85%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.08 1.09 1.13 0.79 0.74 0.72 0.63 -
P/RPS 0.39 0.61 1.42 0.26 0.33 0.49 0.90 -42.64%
P/EPS 4.37 8.92 22.51 4.32 6.68 12.33 18.42 -61.57%
EY 22.88 11.21 4.44 23.16 14.96 8.11 5.43 160.19%
DY 3.24 3.21 0.00 8.86 4.73 4.86 0.00 -
P/NAPS 0.39 0.41 0.43 0.31 0.29 0.29 0.25 34.39%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 13/12/07 27/09/07 27/06/07 28/03/07 14/12/06 27/09/06 28/06/06 -
Price 0.85 1.01 1.06 0.74 0.75 0.68 0.67 -
P/RPS 0.31 0.57 1.33 0.25 0.34 0.46 0.96 -52.83%
P/EPS 3.44 8.27 21.12 4.04 6.78 11.64 19.59 -68.54%
EY 29.07 12.10 4.74 24.73 14.76 8.59 5.10 218.08%
DY 4.12 3.47 0.00 9.46 4.67 5.15 0.00 -
P/NAPS 0.31 0.38 0.40 0.29 0.30 0.27 0.27 9.61%

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