[HAPSENG] QoQ TTM 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- -68.34%
YoY- -61.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,546,279 2,963,976 3,256,320 3,165,250 3,038,274 2,541,568 2,191,774 10.50%
PBT 134,762 276,652 441,913 503,382 1,233,440 1,140,106 982,536 -73.37%
Tax -10,696 -62,132 -109,158 -126,163 -167,766 -136,449 -99,661 -77.38%
NP 124,066 214,520 332,755 377,219 1,065,674 1,003,657 882,875 -72.93%
-
NP to SH 81,275 160,141 269,288 313,975 991,796 946,500 842,441 -78.93%
-
Tax Rate 7.94% 22.46% 24.70% 25.06% 13.60% 11.97% 10.14% -
Total Cost 2,422,213 2,749,456 2,923,565 2,788,031 1,972,600 1,537,911 1,308,899 50.67%
-
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 67,645 67,645 67,639 67,639 335,047 335,047 327,297 -65.00%
Div Payout % 83.23% 42.24% 25.12% 21.54% 33.78% 35.40% 38.85% -
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 4.87% 7.24% 10.22% 11.92% 35.07% 39.49% 40.28% -
ROE 3.49% 6.88% 11.58% 13.62% 42.93% 42.96% 40.41% -
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 451.56 525.84 578.34 561.46 539.17 451.01 389.04 10.43%
EPS 14.41 28.41 47.83 55.69 176.00 167.96 149.53 -78.95%
DPS 12.00 12.00 12.00 12.00 59.46 59.45 58.09 -65.02%
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 102.27 119.05 130.79 127.13 122.03 102.08 88.03 10.50%
EPS 3.26 6.43 10.82 12.61 39.84 38.02 33.84 -78.95%
DPS 2.72 2.72 2.72 2.72 13.46 13.46 13.15 -64.99%
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 0.18 0.16 0.11 0.12 0.15 0.20 0.21 -9.75%
P/EPS 5.76 2.92 1.32 1.22 0.47 0.55 0.54 383.86%
EY 17.37 34.23 75.92 81.90 214.64 182.56 184.61 -79.28%
DY 14.46 14.46 19.05 17.65 72.51 64.62 71.72 -65.58%
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 0.18 0.16 0.15 0.12 0.11 0.18 0.24 -17.43%
P/EPS 5.62 2.99 1.84 1.26 0.35 0.48 0.62 334.15%
EY 17.79 33.42 54.35 79.56 288.53 209.95 160.79 -76.92%
DY 14.81 14.12 13.64 17.14 97.47 74.32 62.47 -61.66%
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