[HAPSENG] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 23.68%
YoY- 62.8%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 2,191,774 2,244,456 2,034,436 1,902,133 1,790,199 1,730,835 1,666,886 21.32%
PBT 982,536 933,460 260,354 202,610 164,456 151,740 141,408 292.97%
Tax -99,661 -86,603 -56,881 -42,958 -33,736 -31,162 -39,251 93.06%
NP 882,875 846,857 203,473 159,652 130,720 120,578 102,157 358.41%
-
NP to SH 842,441 809,980 184,402 143,045 115,661 106,156 87,999 392.74%
-
Tax Rate 10.14% 9.28% 21.85% 21.20% 20.51% 20.54% 27.76% -
Total Cost 1,308,899 1,397,599 1,830,963 1,742,481 1,659,479 1,610,257 1,564,729 -11.84%
-
Net Worth 2,084,523 2,072,823 1,601,821 1,558,247 1,557,915 1,524,527 1,489,120 26.80%
Dividend
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 327,297 327,297 41,028 41,028 41,178 41,178 41,198 331.95%
Div Payout % 38.85% 40.41% 22.25% 28.68% 35.60% 38.79% 46.82% -
Equity
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 2,084,523 2,072,823 1,601,821 1,558,247 1,557,915 1,524,527 1,489,120 26.80%
NOSH 563,384 579,001 580,370 583,613 590,119 588,620 588,585 -3.04%
Ratio Analysis
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 40.28% 37.73% 10.00% 8.39% 7.30% 6.97% 6.13% -
ROE 40.41% 39.08% 11.51% 9.18% 7.42% 6.96% 5.91% -
Per Share
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 389.04 387.64 350.54 325.92 303.36 294.05 283.20 25.12%
EPS 149.53 139.89 31.77 24.51 19.60 18.03 14.95 408.22%
DPS 58.09 56.50 7.00 7.00 7.00 7.00 7.00 345.46%
NAPS 3.70 3.58 2.76 2.67 2.64 2.59 2.53 30.78%
Adjusted Per Share Value based on latest NOSH - 583,613
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 88.03 90.15 81.71 76.40 71.90 69.52 66.95 21.31%
EPS 33.84 32.53 7.41 5.75 4.65 4.26 3.53 393.22%
DPS 13.15 13.15 1.65 1.65 1.65 1.65 1.65 332.92%
NAPS 0.8373 0.8326 0.6434 0.6259 0.6257 0.6123 0.5981 26.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.81 0.83 1.08 1.09 1.13 0.79 0.74 -
P/RPS 0.21 0.21 0.31 0.33 0.37 0.27 0.26 -13.99%
P/EPS 0.54 0.59 3.40 4.45 5.77 4.38 4.95 -79.07%
EY 184.61 168.55 29.42 22.49 17.34 22.83 20.20 376.86%
DY 71.72 68.07 6.48 6.42 6.19 8.86 9.46 317.92%
P/NAPS 0.22 0.23 0.39 0.41 0.43 0.31 0.29 -17.71%
Price Multiplier on Announcement Date
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 22/05/08 31/03/08 13/12/07 27/09/07 27/06/07 28/03/07 14/12/06 -
Price 0.93 0.81 0.85 1.01 1.06 0.74 0.75 -
P/RPS 0.24 0.21 0.24 0.31 0.35 0.25 0.26 -5.49%
P/EPS 0.62 0.58 2.68 4.12 5.41 4.10 5.02 -77.15%
EY 160.79 172.71 37.38 24.27 18.49 24.37 19.93 336.67%
DY 62.47 69.75 8.24 6.93 6.60 9.46 9.33 282.82%
P/NAPS 0.25 0.23 0.31 0.38 0.40 0.29 0.30 -12.07%

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