[HAPSENG] YoY Annualized Quarter 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- 20.33%
YoY- 107.22%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 2,503,394 2,277,218 2,679,766 2,085,542 1,742,946 1,433,022 1,137,452 14.25%
PBT 486,886 172,356 625,816 212,524 110,784 111,084 215,536 14.76%
Tax -68,874 -28,064 -156,126 -56,434 -32,842 -34,648 -59,294 2.56%
NP 418,012 144,292 469,690 156,090 77,942 76,436 156,242 18.09%
-
NP to SH 344,312 107,960 415,628 142,588 68,810 67,370 156,242 14.28%
-
Tax Rate 14.15% 16.28% 24.95% 26.55% 29.65% 31.19% 27.51% -
Total Cost 2,085,382 2,132,926 2,210,076 1,929,452 1,665,004 1,356,586 981,210 13.58%
-
Net Worth 2,468,226 2,327,112 2,203,234 1,557,733 1,472,816 1,415,094 1,350,166 10.73%
Dividend
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 67,622 56,346 56,348 40,839 41,238 41,273 41,271 8.70%
Div Payout % 19.64% 52.19% 13.56% 28.64% 59.93% 61.26% 26.42% -
Equity
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 2,468,226 2,327,112 2,203,234 1,557,733 1,472,816 1,415,094 1,350,166 10.73%
NOSH 563,522 563,465 563,486 583,420 589,126 589,622 589,592 -0.76%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 16.70% 6.34% 17.53% 7.48% 4.47% 5.33% 13.74% -
ROE 13.95% 4.64% 18.86% 9.15% 4.67% 4.76% 11.57% -
Per Share
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 444.24 404.15 475.57 357.47 295.85 243.04 192.92 15.13%
EPS 61.10 19.16 73.76 24.44 11.68 11.42 26.50 15.16%
DPS 12.00 10.00 10.00 7.00 7.00 7.00 7.00 9.53%
NAPS 4.38 4.13 3.91 2.67 2.50 2.40 2.29 11.58%
Adjusted Per Share Value based on latest NOSH - 583,613
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 100.55 91.47 107.63 83.77 70.01 57.56 45.69 14.25%
EPS 13.83 4.34 16.69 5.73 2.76 2.71 6.28 14.27%
DPS 2.72 2.26 2.26 1.64 1.66 1.66 1.66 8.70%
NAPS 0.9914 0.9347 0.8849 0.6257 0.5916 0.5684 0.5423 10.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.96 0.83 0.92 1.09 0.72 0.71 0.88 -
P/RPS 0.22 0.21 0.19 0.30 0.24 0.29 0.46 -11.71%
P/EPS 1.57 4.33 1.25 4.46 6.16 6.21 3.32 -11.88%
EY 63.65 23.08 80.17 22.42 16.22 16.09 30.11 13.48%
DY 12.50 12.05 10.87 6.42 9.72 9.86 7.95 7.94%
P/NAPS 0.22 0.20 0.24 0.41 0.29 0.30 0.38 -8.82%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 25/08/10 26/08/09 26/08/08 27/09/07 27/09/06 27/09/05 28/09/04 -
Price 0.88 0.85 0.80 1.01 0.68 0.73 0.82 -
P/RPS 0.20 0.21 0.17 0.28 0.23 0.30 0.43 -12.13%
P/EPS 1.44 4.44 1.08 4.13 5.82 6.39 3.09 -12.10%
EY 69.43 22.54 92.20 24.20 17.18 15.65 32.32 13.79%
DY 13.64 11.76 12.50 6.93 10.29 9.59 8.54 8.23%
P/NAPS 0.20 0.21 0.20 0.38 0.27 0.30 0.36 -9.45%

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