[HAPSENG] YoY Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 11.62%
YoY- 47.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 2,348,720 2,037,792 1,673,512 1,884,240 1,646,784 1,388,400 1,066,596 14.26%
PBT 295,780 127,360 373,236 176,932 126,068 128,800 216,380 5.42%
Tax -66,028 -30,168 -98,188 -45,956 -35,660 -47,932 -52,312 4.01%
NP 229,752 97,192 275,048 130,976 90,408 80,868 164,068 5.85%
-
NP to SH 157,928 69,592 248,340 118,496 80,476 80,868 164,068 -0.64%
-
Tax Rate 22.32% 23.69% 26.31% 25.97% 28.29% 37.21% 24.18% -
Total Cost 2,118,968 1,940,600 1,398,464 1,753,264 1,556,376 1,307,532 902,528 15.50%
-
Net Worth 2,376,804 2,325,363 2,084,523 1,557,915 1,470,687 1,423,977 1,333,790 10.25%
Dividend
31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 2,376,804 2,325,363 2,084,523 1,557,915 1,470,687 1,423,977 1,333,790 10.25%
NOSH 563,223 563,042 563,384 590,119 588,274 590,862 590,172 -0.78%
Ratio Analysis
31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 9.78% 4.77% 16.44% 6.95% 5.49% 5.82% 15.38% -
ROE 6.64% 2.99% 11.91% 7.61% 5.47% 5.68% 12.30% -
Per Share
31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 417.01 361.93 297.05 319.30 279.93 234.98 180.73 15.16%
EPS 28.04 12.36 44.08 20.08 13.68 13.72 27.80 0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 4.13 3.70 2.64 2.50 2.41 2.26 11.12%
Adjusted Per Share Value based on latest NOSH - 590,119
31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 94.34 81.85 67.22 75.68 66.14 55.77 42.84 14.26%
EPS 6.34 2.80 9.97 4.76 3.23 3.25 6.59 -0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9547 0.934 0.8373 0.6257 0.5907 0.572 0.5357 10.25%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.88 0.63 0.81 1.13 0.63 0.77 0.88 -
P/RPS 0.21 0.17 0.27 0.35 0.23 0.33 0.49 -13.33%
P/EPS 3.14 5.10 1.84 5.63 4.61 5.63 3.17 -0.16%
EY 31.86 19.62 54.42 17.77 21.71 17.77 31.59 0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.22 0.43 0.25 0.32 0.39 -9.92%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 27/05/10 29/05/09 22/05/08 27/06/07 28/06/06 28/06/05 22/06/04 -
Price 0.93 0.88 0.93 1.06 0.67 0.73 0.84 -
P/RPS 0.22 0.24 0.31 0.33 0.24 0.31 0.46 -11.71%
P/EPS 3.32 7.12 2.11 5.28 4.90 5.33 3.02 1.61%
EY 30.15 14.05 47.40 18.94 20.42 18.75 33.10 -1.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.25 0.40 0.27 0.30 0.37 -8.40%

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