[HAPSENG] QoQ TTM 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- 20.63%
YoY- 21.81%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 2,034,436 1,902,133 1,790,199 1,730,835 1,666,886 1,614,420 1,524,054 21.17%
PBT 260,354 202,610 164,456 151,740 141,408 139,681 139,148 51.66%
Tax -56,881 -42,958 -33,736 -31,162 -39,251 -38,126 -37,953 30.86%
NP 203,473 159,652 130,720 120,578 102,157 101,555 101,195 59.10%
-
NP to SH 184,402 143,045 115,661 106,156 87,999 87,867 87,049 64.71%
-
Tax Rate 21.85% 21.20% 20.51% 20.54% 27.76% 27.30% 27.28% -
Total Cost 1,830,963 1,742,481 1,659,479 1,610,257 1,564,729 1,512,865 1,422,859 18.25%
-
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 41,028 41,028 41,178 41,178 41,198 41,198 41,282 -0.40%
Div Payout % 22.25% 28.68% 35.60% 38.79% 46.82% 46.89% 47.42% -
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 10.00% 8.39% 7.30% 6.97% 6.13% 6.29% 6.64% -
ROE 11.51% 9.18% 7.42% 6.96% 5.91% 5.98% 5.92% -
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 350.54 325.92 303.36 294.05 283.20 274.61 259.07 22.26%
EPS 31.77 24.51 19.60 18.03 14.95 14.95 14.80 66.17%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 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 81.71 76.40 71.90 69.52 66.95 64.84 61.21 21.17%
EPS 7.41 5.75 4.65 4.26 3.53 3.53 3.50 64.65%
DPS 1.65 1.65 1.65 1.65 1.65 1.65 1.66 -0.40%
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 0.31 0.33 0.37 0.27 0.26 0.26 0.24 18.54%
P/EPS 3.40 4.45 5.77 4.38 4.95 4.82 4.26 -13.92%
EY 29.42 22.49 17.34 22.83 20.20 20.76 23.49 16.14%
DY 6.48 6.42 6.19 8.86 9.46 9.72 11.11 -30.12%
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 0.24 0.31 0.35 0.25 0.26 0.25 0.26 -5.18%
P/EPS 2.68 4.12 5.41 4.10 5.02 4.55 4.53 -29.45%
EY 37.38 24.27 18.49 24.37 19.93 21.98 22.09 41.86%
DY 8.24 6.93 6.60 9.46 9.33 10.29 10.45 -14.61%
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