[HAPSENG] QoQ Quarter Result on 31-Jan-2007 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 33.09%
YoY- 79.6%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 567,021 571,711 471,060 424,644 434,718 459,777 411,696 23.71%
PBT 103,702 62,029 44,233 50,390 45,958 23,875 31,517 120.74%
Tax -25,059 -16,728 -11,489 -3,605 -11,136 -7,506 -8,915 98.79%
NP 78,643 45,301 32,744 46,785 34,822 16,369 22,602 129.09%
-
NP to SH 72,140 41,670 29,624 40,968 30,783 14,286 20,119 133.72%
-
Tax Rate 24.16% 26.97% 25.97% 7.15% 24.23% 31.44% 28.29% -
Total Cost 488,378 526,410 438,316 377,859 399,896 443,408 389,094 16.31%
-
Net Worth 1,601,821 1,558,247 1,557,915 1,524,527 1,489,120 1,469,753 1,470,687 5.84%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 20,426 - 20,601 - 20,576 - -
Div Payout % - 49.02% - 50.29% - 144.03% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 1,601,821 1,558,247 1,557,915 1,524,527 1,489,120 1,469,753 1,470,687 5.84%
NOSH 580,370 583,613 590,119 588,620 588,585 587,901 588,274 -0.89%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.87% 7.92% 6.95% 11.02% 8.01% 3.56% 5.49% -
ROE 4.50% 2.67% 1.90% 2.69% 2.07% 0.97% 1.37% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 97.70 97.96 79.82 72.14 73.86 78.21 69.98 24.83%
EPS 12.43 7.14 5.02 6.96 5.23 2.43 3.42 135.83%
DPS 0.00 3.50 0.00 3.50 0.00 3.50 0.00 -
NAPS 2.76 2.67 2.64 2.59 2.53 2.50 2.50 6.79%
Adjusted Per Share Value based on latest NOSH - 588,620
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 22.77 22.96 18.92 17.06 17.46 18.47 16.54 23.67%
EPS 2.90 1.67 1.19 1.65 1.24 0.57 0.81 133.48%
DPS 0.00 0.82 0.00 0.83 0.00 0.83 0.00 -
NAPS 0.6434 0.6259 0.6257 0.6123 0.5981 0.5903 0.5907 5.84%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.08 1.09 1.13 0.79 0.74 0.72 0.63 -
P/RPS 1.11 1.11 1.42 1.10 1.00 0.92 0.90 14.96%
P/EPS 8.69 15.27 22.51 11.35 14.15 29.63 18.42 -39.31%
EY 11.51 6.55 4.44 8.81 7.07 3.37 5.43 64.78%
DY 0.00 3.21 0.00 4.43 0.00 4.86 0.00 -
P/NAPS 0.39 0.41 0.43 0.31 0.29 0.29 0.25 34.39%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 13/12/07 27/09/07 27/06/07 28/03/07 14/12/06 27/09/06 28/06/06 -
Price 0.85 1.01 1.06 0.74 0.75 0.68 0.67 -
P/RPS 0.87 1.03 1.33 1.03 1.02 0.87 0.96 -6.33%
P/EPS 6.84 14.15 21.12 10.63 14.34 27.98 19.59 -50.32%
EY 14.62 7.07 4.74 9.41 6.97 3.57 5.10 101.41%
DY 0.00 3.47 0.00 4.73 0.00 5.15 0.00 -
P/NAPS 0.31 0.38 0.40 0.29 0.30 0.27 0.27 9.61%

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