[HAPSENG] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -19.41%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Revenue 629,161 509,448 761,640 1,063,727 921,505 418,378 634,664 -0.61%
PBT 54,338 31,840 -6,562 197,036 219,599 93,309 723,496 -83.97%
Tax -6,490 -7,542 8,276 -56,376 -53,516 -24,547 -33,327 -68.56%
NP 47,848 24,298 1,714 140,660 166,083 68,762 690,169 -84.86%
-
NP to SH 36,582 17,398 -11,275 117,436 145,729 62,085 666,546 -87.16%
-
Tax Rate 11.94% 23.69% - 28.61% 24.37% 26.31% 4.61% -
Total Cost 581,313 485,150 759,926 923,067 755,422 349,616 -55,505 -
-
Net Worth 2,327,945 2,325,363 2,305,737 2,310,401 2,203,404 2,084,523 2,072,823 8.55%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Div 28,183 - 39,462 - 28,176 - 306,870 -81.52%
Div Payout % 77.04% - 0.00% - 19.33% - 46.04% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Net Worth 2,327,945 2,325,363 2,305,737 2,310,401 2,203,404 2,084,523 2,072,823 8.55%
NOSH 563,667 563,042 563,750 563,512 563,530 563,384 579,001 -1.88%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
NP Margin 7.61% 4.77% 0.23% 13.22% 18.02% 16.44% 108.75% -
ROE 1.57% 0.75% -0.49% 5.08% 6.61% 2.98% 32.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 111.62 90.48 135.10 188.77 163.52 74.26 109.61 1.29%
EPS 6.49 3.09 -2.00 20.84 25.86 11.02 115.12 -86.92%
DPS 5.00 0.00 7.00 0.00 5.00 0.00 53.00 -81.17%
NAPS 4.13 4.13 4.09 4.10 3.91 3.70 3.58 10.63%
Adjusted Per Share Value based on latest NOSH - 563,512
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 25.27 20.46 30.59 42.73 37.01 16.80 25.49 -0.61%
EPS 1.47 0.70 -0.45 4.72 5.85 2.49 26.77 -87.16%
DPS 1.13 0.00 1.59 0.00 1.13 0.00 12.33 -81.55%
NAPS 0.935 0.934 0.9261 0.928 0.885 0.8373 0.8326 8.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 -
Price 0.83 0.63 0.68 0.82 0.92 0.81 0.83 -
P/RPS 0.74 0.70 0.50 0.43 0.56 1.09 0.76 -1.86%
P/EPS 12.79 20.39 -34.00 3.93 3.56 7.35 0.72 665.38%
EY 7.82 4.90 -2.94 25.41 28.11 13.60 138.70 -86.92%
DY 6.02 0.00 10.29 0.00 5.43 0.00 63.86 -81.18%
P/NAPS 0.20 0.15 0.17 0.20 0.24 0.22 0.23 -9.41%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 26/08/09 29/05/09 25/02/09 28/11/08 26/08/08 22/05/08 31/03/08 -
Price 0.85 0.88 0.70 0.61 0.80 0.93 0.81 -
P/RPS 0.76 0.97 0.52 0.32 0.49 1.25 0.74 1.90%
P/EPS 13.10 28.48 -35.00 2.93 3.09 8.44 0.70 694.12%
EY 7.64 3.51 -2.86 34.16 32.33 11.85 142.12 -87.35%
DY 5.88 0.00 10.00 0.00 6.25 0.00 65.43 -81.81%
P/NAPS 0.21 0.21 0.17 0.15 0.20 0.25 0.23 -6.23%

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