[HAPSENG] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -109.6%
YoY- -101.69%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 646,030 629,161 509,448 761,640 1,063,727 921,505 418,378 33.55%
PBT 55,146 54,338 31,840 -6,562 197,036 219,599 93,309 -29.55%
Tax -4,940 -6,490 -7,542 8,276 -56,376 -53,516 -24,547 -65.62%
NP 50,206 47,848 24,298 1,714 140,660 166,083 68,762 -18.89%
-
NP to SH 38,570 36,582 17,398 -11,275 117,436 145,729 62,085 -27.17%
-
Tax Rate 8.96% 11.94% 23.69% - 28.61% 24.37% 26.31% -
Total Cost 595,824 581,313 485,150 759,926 923,067 755,422 349,616 42.62%
-
Net Worth 2,328,861 2,327,945 2,325,363 2,305,737 2,310,401 2,203,404 2,084,523 7.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 28,183 - 39,462 - 28,176 - -
Div Payout % - 77.04% - 0.00% - 19.33% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,328,861 2,327,945 2,325,363 2,305,737 2,310,401 2,203,404 2,084,523 7.66%
NOSH 563,888 563,667 563,042 563,750 563,512 563,530 563,384 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.77% 7.61% 4.77% 0.23% 13.22% 18.02% 16.44% -
ROE 1.66% 1.57% 0.75% -0.49% 5.08% 6.61% 2.98% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 114.57 111.62 90.48 135.10 188.77 163.52 74.26 33.48%
EPS 6.84 6.49 3.09 -2.00 20.84 25.86 11.02 -27.21%
DPS 0.00 5.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 4.13 4.13 4.13 4.09 4.10 3.91 3.70 7.59%
Adjusted Per Share Value based on latest NOSH - 563,750
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.95 25.27 20.46 30.59 42.73 37.01 16.80 33.58%
EPS 1.55 1.47 0.70 -0.45 4.72 5.85 2.49 -27.07%
DPS 0.00 1.13 0.00 1.59 0.00 1.13 0.00 -
NAPS 0.9354 0.935 0.934 0.9261 0.928 0.885 0.8373 7.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.83 0.83 0.63 0.68 0.82 0.92 0.81 -
P/RPS 0.72 0.74 0.70 0.50 0.43 0.56 1.09 -24.13%
P/EPS 12.13 12.79 20.39 -34.00 3.93 3.56 7.35 39.61%
EY 8.24 7.82 4.90 -2.94 25.41 28.11 13.60 -28.37%
DY 0.00 6.02 0.00 10.29 0.00 5.43 0.00 -
P/NAPS 0.20 0.20 0.15 0.17 0.20 0.24 0.22 -6.15%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 29/05/09 25/02/09 28/11/08 26/08/08 22/05/08 -
Price 0.81 0.85 0.88 0.70 0.61 0.80 0.93 -
P/RPS 0.71 0.76 0.97 0.52 0.32 0.49 1.25 -31.39%
P/EPS 11.84 13.10 28.48 -35.00 2.93 3.09 8.44 25.29%
EY 8.44 7.64 3.51 -2.86 34.16 32.33 11.85 -20.23%
DY 0.00 5.88 0.00 10.00 0.00 6.25 0.00 -
P/NAPS 0.20 0.21 0.21 0.17 0.15 0.20 0.25 -13.81%

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