[HAPSENG] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 12.35%
YoY- 561.68%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Revenue 3,256,320 3,165,250 3,038,274 2,541,568 2,191,774 2,244,456 2,034,436 39.38%
PBT 441,913 503,382 1,233,440 1,140,106 982,536 933,460 260,354 45.28%
Tax -109,158 -126,163 -167,766 -136,449 -99,661 -86,603 -56,881 58.43%
NP 332,755 377,219 1,065,674 1,003,657 882,875 846,857 203,473 41.51%
-
NP to SH 269,288 313,975 991,796 946,500 842,441 809,980 184,402 30.64%
-
Tax Rate 24.70% 25.06% 13.60% 11.97% 10.14% 9.28% 21.85% -
Total Cost 2,923,565 2,788,031 1,972,600 1,537,911 1,308,899 1,397,599 1,830,963 39.14%
-
Net Worth 2,325,363 2,305,737 2,310,401 2,203,404 2,084,523 2,072,823 1,601,821 30.10%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Div 67,639 67,639 335,047 335,047 327,297 327,297 41,028 42.32%
Div Payout % 25.12% 21.54% 33.78% 35.40% 38.85% 40.41% 22.25% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Net Worth 2,325,363 2,305,737 2,310,401 2,203,404 2,084,523 2,072,823 1,601,821 30.10%
NOSH 563,042 563,750 563,512 563,530 563,384 579,001 580,370 -2.11%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
NP Margin 10.22% 11.92% 35.07% 39.49% 40.28% 37.73% 10.00% -
ROE 11.58% 13.62% 42.93% 42.96% 40.41% 39.08% 11.51% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
RPS 578.34 561.46 539.17 451.01 389.04 387.64 350.54 42.40%
EPS 47.83 55.69 176.00 167.96 149.53 139.89 31.77 33.48%
DPS 12.00 12.00 59.46 59.45 58.09 56.50 7.00 46.30%
NAPS 4.13 4.09 4.10 3.91 3.70 3.58 2.76 32.91%
Adjusted Per Share Value based on latest NOSH - 563,530
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
RPS 130.79 127.13 122.03 102.08 88.03 90.15 81.71 39.39%
EPS 10.82 12.61 39.84 38.02 33.84 32.53 7.41 30.63%
DPS 2.72 2.72 13.46 13.46 13.15 13.15 1.65 42.31%
NAPS 0.934 0.9261 0.928 0.885 0.8373 0.8326 0.6434 30.09%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 -
Price 0.63 0.68 0.82 0.92 0.81 0.83 1.08 -
P/RPS 0.11 0.12 0.15 0.20 0.21 0.21 0.31 -51.88%
P/EPS 1.32 1.22 0.47 0.55 0.54 0.59 3.40 -48.72%
EY 75.92 81.90 214.64 182.56 184.61 168.55 29.42 95.28%
DY 19.05 17.65 72.51 64.62 71.72 68.07 6.48 114.10%
P/NAPS 0.15 0.17 0.20 0.24 0.22 0.23 0.39 -49.06%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 CAGR
Date 29/05/09 25/02/09 28/11/08 26/08/08 22/05/08 31/03/08 13/12/07 -
Price 0.88 0.70 0.61 0.80 0.93 0.81 0.85 -
P/RPS 0.15 0.12 0.11 0.18 0.24 0.21 0.24 -28.23%
P/EPS 1.84 1.26 0.35 0.48 0.62 0.58 2.68 -23.31%
EY 54.35 79.56 288.53 209.95 160.79 172.71 37.38 30.24%
DY 13.64 17.14 97.47 74.32 62.47 69.75 8.24 42.73%
P/NAPS 0.21 0.17 0.15 0.20 0.25 0.23 0.31 -24.03%

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