[HAPSENG] QoQ Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 71.01%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 471,060 1,730,835 1,306,191 871,473 411,696 1,459,458 1,098,763 -43.23%
PBT 44,233 151,740 101,350 55,392 31,517 139,831 99,773 -41.94%
Tax -11,489 -31,162 -27,557 -16,421 -8,915 -39,029 -27,335 -43.97%
NP 32,744 120,578 73,793 38,971 22,602 100,802 72,438 -41.18%
-
NP to SH 29,624 106,156 65,188 34,405 20,119 87,147 64,336 -40.45%
-
Tax Rate 25.97% 20.54% 27.19% 29.65% 28.29% 27.91% 27.40% -
Total Cost 438,316 1,610,257 1,232,398 832,502 389,094 1,358,656 1,026,325 -43.37%
-
Net Worth 1,557,915 1,502,426 1,489,843 1,472,816 1,470,687 1,443,999 1,432,363 5.77%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 40,606 20,610 20,619 - 41,257 20,630 -
Div Payout % - 38.25% 31.62% 59.93% - 47.34% 32.07% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,557,915 1,502,426 1,489,843 1,472,816 1,470,687 1,443,999 1,432,363 5.77%
NOSH 590,119 580,087 588,870 589,126 588,274 589,387 589,449 0.07%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.95% 6.97% 5.65% 4.47% 5.49% 6.91% 6.59% -
ROE 1.90% 7.07% 4.38% 2.34% 1.37% 6.04% 4.49% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 79.82 298.37 221.81 147.93 69.98 247.62 186.40 -43.27%
EPS 5.02 18.30 11.07 5.84 3.42 14.78 10.91 -40.48%
DPS 0.00 7.00 3.50 3.50 0.00 7.00 3.50 -
NAPS 2.64 2.59 2.53 2.50 2.50 2.45 2.43 5.69%
Adjusted Per Share Value based on latest NOSH - 587,901
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 18.92 69.52 52.46 35.00 16.54 58.62 44.13 -43.23%
EPS 1.19 4.26 2.62 1.38 0.81 3.50 2.58 -40.38%
DPS 0.00 1.63 0.83 0.83 0.00 1.66 0.83 -
NAPS 0.6257 0.6035 0.5984 0.5916 0.5907 0.58 0.5753 5.77%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.13 0.79 0.74 0.72 0.63 0.59 0.71 -
P/RPS 1.42 0.26 0.33 0.49 0.90 0.24 0.38 141.38%
P/EPS 22.51 4.32 6.68 12.33 18.42 3.99 6.51 129.18%
EY 4.44 23.16 14.96 8.11 5.43 25.06 15.37 -56.40%
DY 0.00 8.86 4.73 4.86 0.00 11.86 4.93 -
P/NAPS 0.43 0.31 0.29 0.29 0.25 0.24 0.29 30.12%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 28/03/07 14/12/06 27/09/06 28/06/06 28/03/06 15/12/05 -
Price 1.06 0.74 0.75 0.68 0.67 0.65 0.66 -
P/RPS 1.33 0.25 0.34 0.46 0.96 0.26 0.35 144.10%
P/EPS 21.12 4.04 6.78 11.64 19.59 4.40 6.05 130.64%
EY 4.74 24.73 14.76 8.59 5.10 22.75 16.54 -56.63%
DY 0.00 9.46 4.67 5.15 0.00 10.77 5.30 -
P/NAPS 0.40 0.29 0.30 0.27 0.27 0.27 0.27 30.04%

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