[HAPSENG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.01%
YoY- 628.37%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 3,165,250 3,038,274 2,541,568 2,191,774 2,244,456 2,034,436 1,902,133 43.06%
PBT 503,382 1,233,440 1,140,106 982,536 933,460 260,354 202,610 89.65%
Tax -126,163 -167,766 -136,449 -99,661 -86,603 -56,881 -42,958 113.33%
NP 377,219 1,065,674 1,003,657 882,875 846,857 203,473 159,652 83.06%
-
NP to SH 313,975 991,796 946,500 842,441 809,980 184,402 143,045 73.82%
-
Tax Rate 25.06% 13.60% 11.97% 10.14% 9.28% 21.85% 21.20% -
Total Cost 2,788,031 1,972,600 1,537,911 1,308,899 1,397,599 1,830,963 1,742,481 39.17%
-
Net Worth 2,305,737 2,310,401 2,203,404 2,084,523 2,072,823 1,601,821 1,558,247 31.72%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Div 67,639 335,047 335,047 327,297 327,297 41,028 41,028 42.13%
Div Payout % 21.54% 33.78% 35.40% 38.85% 40.41% 22.25% 28.68% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 2,305,737 2,310,401 2,203,404 2,084,523 2,072,823 1,601,821 1,558,247 31.72%
NOSH 563,750 563,512 563,530 563,384 579,001 580,370 583,613 -2.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 11.92% 35.07% 39.49% 40.28% 37.73% 10.00% 8.39% -
ROE 13.62% 42.93% 42.96% 40.41% 39.08% 11.51% 9.18% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 561.46 539.17 451.01 389.04 387.64 350.54 325.92 46.59%
EPS 55.69 176.00 167.96 149.53 139.89 31.77 24.51 78.10%
DPS 12.00 59.46 59.45 58.09 56.50 7.00 7.00 46.09%
NAPS 4.09 4.10 3.91 3.70 3.58 2.76 2.67 34.97%
Adjusted Per Share Value based on latest NOSH - 563,384
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 127.13 122.03 102.08 88.03 90.15 81.71 76.40 43.06%
EPS 12.61 39.84 38.02 33.84 32.53 7.41 5.75 73.72%
DPS 2.72 13.46 13.46 13.15 13.15 1.65 1.65 42.12%
NAPS 0.9261 0.928 0.885 0.8373 0.8326 0.6434 0.6259 31.72%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 -
Price 0.68 0.82 0.92 0.81 0.83 1.08 1.09 -
P/RPS 0.12 0.15 0.20 0.21 0.21 0.31 0.33 -50.90%
P/EPS 1.22 0.47 0.55 0.54 0.59 3.40 4.45 -59.75%
EY 81.90 214.64 182.56 184.61 168.55 29.42 22.49 148.16%
DY 17.65 72.51 64.62 71.72 68.07 6.48 6.42 103.65%
P/NAPS 0.17 0.20 0.24 0.22 0.23 0.39 0.41 -46.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/02/09 28/11/08 26/08/08 22/05/08 31/03/08 13/12/07 27/09/07 -
Price 0.70 0.61 0.80 0.93 0.81 0.85 1.01 -
P/RPS 0.12 0.11 0.18 0.24 0.21 0.24 0.31 -48.69%
P/EPS 1.26 0.35 0.48 0.62 0.58 2.68 4.12 -56.53%
EY 79.56 288.53 209.95 160.79 172.71 37.38 24.27 130.47%
DY 17.14 97.47 74.32 62.47 69.75 8.24 6.93 89.05%
P/NAPS 0.17 0.15 0.20 0.25 0.23 0.31 0.38 -43.20%

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