[HAPSENG] QoQ Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 101.19%
YoY- 120.03%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 1,339,883 418,378 2,244,456 1,609,792 1,042,771 471,060 1,730,835 -16.56%
PBT 312,908 93,309 933,461 209,964 106,262 44,233 151,740 66.85%
Tax -78,063 -24,547 -86,603 -53,276 -28,217 -11,489 -31,162 91.47%
NP 234,845 68,762 846,858 156,688 78,045 32,744 120,578 60.24%
-
NP to SH 207,814 62,085 809,981 143,434 71,294 29,624 106,156 60.82%
-
Tax Rate 24.95% 26.31% 9.28% 25.37% 26.55% 25.97% 20.54% -
Total Cost 1,105,038 349,616 1,397,598 1,453,104 964,726 438,316 1,610,257 -23.38%
-
Net Worth 2,203,234 2,084,523 2,072,865 1,602,095 1,557,733 1,557,915 1,502,426 31.10%
Dividend
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 28,174 - 327,142 20,316 20,419 - 40,606 -22.78%
Div Payout % 13.56% - 40.39% 14.16% 28.64% - 38.25% -
Equity
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 2,203,234 2,084,523 2,072,865 1,602,095 1,557,733 1,557,915 1,502,426 31.10%
NOSH 563,486 563,384 579,012 580,469 583,420 590,119 580,087 -2.03%
Ratio Analysis
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 17.53% 16.44% 37.73% 9.73% 7.48% 6.95% 6.97% -
ROE 9.43% 2.98% 39.08% 8.95% 4.58% 1.90% 7.07% -
Per Share
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 237.78 74.26 387.63 277.33 178.73 79.82 298.37 -14.83%
EPS 36.88 11.02 139.89 24.71 12.22 5.02 18.30 64.16%
DPS 5.00 0.00 56.50 3.50 3.50 0.00 7.00 -21.18%
NAPS 3.91 3.70 3.58 2.76 2.67 2.64 2.59 33.82%
Adjusted Per Share Value based on latest NOSH - 580,370
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 53.82 16.80 90.15 64.66 41.88 18.92 69.52 -16.56%
EPS 8.35 2.49 32.53 5.76 2.86 1.19 4.26 60.97%
DPS 1.13 0.00 13.14 0.82 0.82 0.00 1.63 -22.82%
NAPS 0.8849 0.8373 0.8326 0.6435 0.6257 0.6257 0.6035 31.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.92 0.81 0.83 1.08 1.09 1.13 0.79 -
P/RPS 0.39 1.09 0.21 0.39 0.61 1.42 0.26 33.21%
P/EPS 2.49 7.35 0.59 4.37 8.92 22.51 4.32 -32.27%
EY 40.09 13.60 168.54 22.88 11.21 4.44 23.16 47.42%
DY 5.43 0.00 68.07 3.24 3.21 0.00 8.86 -29.27%
P/NAPS 0.24 0.22 0.23 0.39 0.41 0.43 0.31 -16.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/08/08 22/05/08 31/03/08 13/12/07 27/09/07 27/06/07 28/03/07 -
Price 0.80 0.93 0.81 0.85 1.01 1.06 0.74 -
P/RPS 0.34 1.25 0.21 0.31 0.57 1.33 0.25 24.29%
P/EPS 2.17 8.44 0.58 3.44 8.27 21.12 4.04 -35.57%
EY 46.10 11.85 172.70 29.07 12.10 4.74 24.73 55.35%
DY 6.25 0.00 69.75 4.12 3.47 0.00 9.46 -25.41%
P/NAPS 0.20 0.25 0.23 0.31 0.38 0.40 0.29 -23.11%

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