[HAPSENG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -92.34%
YoY- 109.58%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 3,165,250 2,403,610 1,339,883 418,378 2,244,456 1,609,792 1,042,771 118.33%
PBT 503,382 509,944 312,908 93,309 933,461 209,964 106,262 198.59%
Tax -126,163 -134,439 -78,063 -24,547 -86,603 -53,276 -28,217 186.69%
NP 377,219 375,505 234,845 68,762 846,858 156,688 78,045 202.84%
-
NP to SH 313,975 325,250 207,814 62,085 809,981 143,434 71,294 183.66%
-
Tax Rate 25.06% 26.36% 24.95% 26.31% 9.28% 25.37% 26.55% -
Total Cost 2,788,031 2,028,105 1,105,038 349,616 1,397,598 1,453,104 964,726 110.92%
-
Net Worth 2,304,662 2,310,334 2,203,234 2,084,523 2,072,865 1,602,095 1,557,733 31.71%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Div 67,618 28,174 28,174 - 327,142 20,316 20,419 132.12%
Div Payout % 21.54% 8.66% 13.56% - 40.39% 14.16% 28.64% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 2,304,662 2,310,334 2,203,234 2,084,523 2,072,865 1,602,095 1,557,733 31.71%
NOSH 563,487 563,496 563,486 563,384 579,012 580,469 583,420 -2.41%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 11.92% 15.62% 17.53% 16.44% 37.73% 9.73% 7.48% -
ROE 13.62% 14.08% 9.43% 2.98% 39.08% 8.95% 4.58% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 561.73 426.55 237.78 74.26 387.63 277.33 178.73 123.74%
EPS 55.72 57.72 36.88 11.02 139.89 24.71 12.22 190.68%
DPS 12.00 5.00 5.00 0.00 56.50 3.50 3.50 137.86%
NAPS 4.09 4.10 3.91 3.70 3.58 2.76 2.67 34.97%
Adjusted Per Share Value based on latest NOSH - 563,384
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 127.13 96.54 53.82 16.80 90.15 64.66 41.88 118.34%
EPS 12.61 13.06 8.35 2.49 32.53 5.76 2.86 183.89%
DPS 2.72 1.13 1.13 0.00 13.14 0.82 0.82 132.39%
NAPS 0.9257 0.928 0.8849 0.8373 0.8326 0.6435 0.6257 31.71%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 -
Price 0.68 0.82 0.92 0.81 0.83 1.08 1.09 -
P/RPS 0.12 0.19 0.39 1.09 0.21 0.39 0.61 -68.12%
P/EPS 1.22 1.42 2.49 7.35 0.59 4.37 8.92 -75.31%
EY 81.94 70.39 40.09 13.60 168.54 22.88 11.21 305.09%
DY 17.65 6.10 5.43 0.00 68.07 3.24 3.21 231.58%
P/NAPS 0.17 0.20 0.24 0.22 0.23 0.39 0.41 -46.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/02/09 28/11/08 26/08/08 22/05/08 31/03/08 13/12/07 27/09/07 -
Price 0.70 0.61 0.80 0.93 0.81 0.85 1.01 -
P/RPS 0.12 0.14 0.34 1.25 0.21 0.31 0.57 -66.57%
P/EPS 1.26 1.06 2.17 8.44 0.58 3.44 8.27 -73.37%
EY 79.60 94.62 46.10 11.85 172.70 29.07 12.10 276.15%
DY 17.14 8.20 6.25 0.00 69.75 4.12 3.47 207.50%
P/NAPS 0.17 0.15 0.20 0.25 0.23 0.31 0.38 -43.20%

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