[HAPSENG] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

28-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 4.34%

YoY- 126.76%

Quarter Report

QtrlyReport 30 Sept 2008 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	CAGR
Annualized Quarter Result
Revenue	3,538,324	2,638,038	2,379,518	3,204,813	2,146,389	1,741,588	1,465,017	16.06%
YoY %	34.13%	10.86%	-25.75%	49.31%	23.24%	18.88%	-	-
Horiz. %	241.52%	180.07%	162.42%	218.76%	146.51%	118.88%	100.00%	-
PBT	626,737	443,922	188,432	679,925	279,952	135,133	133,030	29.94%
YoY %	41.18%	135.59%	-72.29%	142.87%	107.17%	1.58%	-	-
Horiz. %	471.12%	333.70%	141.65%	511.11%	210.44%	101.58%	100.00%	-
Tax	-151,228	-73,044	-25,296	-179,252	-71,034	-36,742	-36,446	27.18%
YoY %	-107.04%	-188.76%	85.89%	-152.35%	-93.33%	-0.81%	-	-
Horiz. %	414.94%	200.42%	69.41%	491.83%	194.90%	100.81%	100.00%	-
NP	475,509	370,878	163,136	500,673	208,917	98,390	96,584	30.91%
YoY %	28.21%	127.34%	-67.42%	139.65%	112.34%	1.87%	-	-
Horiz. %	492.33%	384.00%	168.91%	518.38%	216.31%	101.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	351,808	293,377	123,400	433,666	191,245	86,917	85,781	26.93%
YoY %	19.92%	137.74%	-71.54%	126.76%	120.03%	1.32%	-	-
Horiz. %	410.12%	342.01%	143.85%	505.55%	222.95%	101.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	16.45%	13.42%	26.36%	25.37%	27.19%	27.40%	-
YoY %	46.69%	22.58%	-49.09%	3.90%	-6.69%	-0.77%	-	-
Horiz. %	88.07%	60.04%	48.98%	96.20%	92.59%	99.23%	100.00%	-
Total Cost	3,062,814	2,267,160	2,216,382	2,704,140	1,937,472	1,643,197	1,368,433	14.58%
YoY %	35.09%	2.29%	-18.04%	39.57%	17.91%	20.08%	-	-
Horiz. %	223.82%	165.68%	161.96%	197.61%	141.58%	120.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,835,294	2,484,879	2,327,841	2,310,334	1,602,095	1,489,843	1,432,363	12.23%
YoY %	14.10%	6.75%	0.76%	44.21%	7.53%	4.01%	-	-
Horiz. %	197.95%	173.48%	162.52%	161.30%	111.85%	104.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	CAGR
Dividend
Div	100,296	45,077	37,576	37,566	27,088	27,480	27,507	24.43%
YoY %	122.50%	19.96%	0.03%	38.68%	-1.43%	-0.10%	-	-
Horiz. %	364.62%	163.87%	136.61%	136.57%	98.48%	99.90%	100.00%	-
Div Payout %	28.51%	15.36%	30.45%	8.66%	14.16%	31.62%	32.07%	-
YoY %	85.61%	-49.56%	251.62%	-38.84%	-55.22%	-1.40%	-	-
Horiz. %	88.90%	47.90%	94.95%	27.00%	44.15%	98.60%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	CAGR
Equity
Net Worth	2,835,294	2,484,879	2,327,841	2,310,334	1,602,095	1,489,843	1,432,363	12.23%
YoY %	14.10%	6.75%	0.76%	44.21%	7.53%	4.01%	-	-
Horiz. %	197.95%	173.48%	162.52%	161.30%	111.85%	104.01%	100.00%	-
NOSH	1,928,771	563,464	563,641	563,496	580,469	588,870	589,449	22.17%
YoY %	242.31%	-0.03%	0.03%	-2.92%	-1.43%	-0.10%	-	-
Horiz. %	327.22%	95.59%	95.62%	95.60%	98.48%	99.90%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	CAGR
Ratio Analysis
NP Margin	13.44%	14.06%	6.86%	15.62%	9.73%	5.65%	6.59%	-
YoY %	-4.41%	104.96%	-56.08%	60.53%	72.21%	-14.26%	-	-
Horiz. %	203.95%	213.35%	104.10%	237.03%	147.65%	85.74%	100.00%	-
ROE	12.41%	11.81%	5.30%	18.77%	11.94%	5.83%	5.99%	-
YoY %	5.08%	122.83%	-71.76%	57.20%	104.80%	-2.67%	-	-
Horiz. %	207.18%	197.16%	88.48%	313.36%	199.33%	97.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	CAGR
Per Share
RPS	183.45	468.18	422.17	568.74	369.77	295.75	248.54	-5.00%
YoY %	-60.82%	10.90%	-25.77%	53.81%	25.03%	18.99%	-	-
Horiz. %	73.81%	188.37%	169.86%	228.83%	148.78%	118.99%	100.00%	-
EPS	18.24	52.07	21.89	76.96	32.95	14.76	14.55	3.89%
YoY %	-64.97%	137.87%	-71.56%	133.57%	123.24%	1.44%	-	-
Horiz. %	125.36%	357.87%	150.45%	528.93%	226.46%	101.44%	100.00%	-
DPS	5.20	8.00	6.67	6.67	4.67	4.67	4.67	1.83%
YoY %	-35.00%	19.94%	0.00%	42.83%	0.00%	0.00%	-	-
Horiz. %	111.35%	171.31%	142.83%	142.83%	100.00%	100.00%	100.00%	-
NAPS	1.47	4.41	4.13	4.10	2.76	2.53	2.43	-8.14%
YoY %	-66.67%	6.78%	0.73%	48.55%	9.09%	4.12%	-	-
Horiz. %	60.49%	181.48%	169.96%	168.72%	113.58%	104.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 563,512
RPS	142.12	105.96	95.58	128.72	86.21	69.95	58.84	16.06%
YoY %	34.13%	10.86%	-25.75%	49.31%	23.25%	18.88%	-	-
Horiz. %	241.54%	180.08%	162.44%	218.76%	146.52%	118.88%	100.00%	-
EPS	14.13	11.78	4.96	17.42	7.68	3.49	3.45	26.90%
YoY %	19.95%	137.50%	-71.53%	126.82%	120.06%	1.16%	-	-
Horiz. %	409.57%	341.45%	143.77%	504.93%	222.61%	101.16%	100.00%	-
DPS	4.03	1.81	1.51	1.51	1.09	1.10	1.10	24.53%
YoY %	122.65%	19.87%	0.00%	38.53%	-0.91%	0.00%	-	-
Horiz. %	366.36%	164.55%	137.27%	137.27%	99.09%	100.00%	100.00%	-
NAPS	1.1388	0.9981	0.935	0.928	0.6435	0.5984	0.5753	12.23%
YoY %	14.10%	6.75%	0.75%	44.21%	7.54%	4.02%	-	-
Horiz. %	197.95%	173.49%	162.52%	161.31%	111.85%	104.02%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	-
Price	1.31	0.93	0.83	0.82	1.08	0.74	0.71	-
P/RPS	0.71	0.20	0.20	0.14	0.29	0.25	0.29	16.33%
YoY %	255.00%	0.00%	42.86%	-51.72%	16.00%	-13.79%	-	-
Horiz. %	244.83%	68.97%	68.97%	48.28%	100.00%	86.21%	100.00%	-
P/EPS	7.18	1.79	3.79	1.07	3.28	5.01	4.88	6.74%
YoY %	301.12%	-52.77%	254.21%	-67.38%	-34.53%	2.66%	-	-
Horiz. %	147.13%	36.68%	77.66%	21.93%	67.21%	102.66%	100.00%	-
EY	13.92	55.99	26.38	93.85	30.51	19.95	20.50	-6.33%
YoY %	-75.14%	112.24%	-71.89%	207.60%	52.93%	-2.68%	-	-
Horiz. %	67.90%	273.12%	128.68%	457.80%	148.83%	97.32%	100.00%	-
DY	3.97	8.60	8.03	8.13	4.32	6.31	6.57	-8.16%
YoY %	-53.84%	7.10%	-1.23%	88.19%	-31.54%	-3.96%	-	-
Horiz. %	60.43%	130.90%	122.22%	123.74%	65.75%	96.04%	100.00%	-
P/NAPS	0.89	0.21	0.20	0.20	0.39	0.29	0.29	20.86%
YoY %	323.81%	5.00%	0.00%	-48.72%	34.48%	0.00%	-	-
Horiz. %	306.90%	72.41%	68.97%	68.97%	134.48%	100.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	24/11/10	23/11/09	28/11/08	13/12/07	14/12/06	15/12/05	-
Price	1.40	1.57	0.81	0.61	0.85	0.75	0.66	-
P/RPS	0.76	0.34	0.19	0.11	0.23	0.25	0.27	19.11%
YoY %	123.53%	78.95%	72.73%	-52.17%	-8.00%	-7.41%	-	-
Horiz. %	281.48%	125.93%	70.37%	40.74%	85.19%	92.59%	100.00%	-
P/EPS	7.68	3.02	3.70	0.79	2.58	5.08	4.54	9.28%
YoY %	154.30%	-18.38%	368.35%	-69.38%	-49.21%	11.89%	-	-
Horiz. %	169.16%	66.52%	81.50%	17.40%	56.83%	111.89%	100.00%	-
EY	13.03	33.16	27.03	126.16	38.76	19.68	22.05	-8.50%
YoY %	-60.71%	22.68%	-78.57%	225.49%	96.95%	-10.75%	-	-
Horiz. %	59.09%	150.39%	122.59%	572.15%	175.78%	89.25%	100.00%	-
DY	3.71	5.10	8.23	10.93	5.49	6.22	7.07	-10.32%
YoY %	-27.25%	-38.03%	-24.70%	99.09%	-11.74%	-12.02%	-	-
Horiz. %	52.48%	72.14%	116.41%	154.60%	77.65%	87.98%	100.00%	-
P/NAPS	0.95	0.36	0.20	0.15	0.31	0.30	0.27	23.68%
YoY %	163.89%	80.00%	33.33%	-51.61%	3.33%	11.11%	-	-
Horiz. %	351.85%	133.33%	74.07%	55.56%	114.81%	111.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos