[HAPSENG] YoY Annualized Quarter 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- -69.34%
YoY- 109.58%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 3,005,388 2,348,720 2,037,792 1,673,512 1,884,240 1,646,784 1,388,400 13.93%
PBT 579,940 295,780 127,360 373,236 176,932 126,068 128,800 28.93%
Tax -142,988 -66,028 -30,168 -98,188 -45,956 -35,660 -47,932 20.27%
NP 436,952 229,752 97,192 275,048 130,976 90,408 80,868 32.96%
-
NP to SH 328,696 157,928 69,592 248,340 118,496 80,476 80,868 26.72%
-
Tax Rate 24.66% 22.32% 23.69% 26.31% 25.97% 28.29% 37.21% -
Total Cost 2,568,436 2,118,968 1,940,600 1,398,464 1,753,264 1,556,376 1,307,532 12.07%
-
Net Worth 2,665,864 2,376,804 2,325,363 2,084,523 1,557,915 1,470,687 1,423,977 11.17%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 2,665,864 2,376,804 2,325,363 2,084,523 1,557,915 1,470,687 1,423,977 11.17%
NOSH 563,607 563,223 563,042 563,384 590,119 588,274 590,862 -0.79%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 14.54% 9.78% 4.77% 16.44% 6.95% 5.49% 5.82% -
ROE 12.33% 6.64% 2.99% 11.91% 7.61% 5.47% 5.68% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 533.24 417.01 361.93 297.05 319.30 279.93 234.98 14.84%
EPS 58.32 28.04 12.36 44.08 20.08 13.68 13.72 27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.73 4.22 4.13 3.70 2.64 2.50 2.41 12.06%
Adjusted Per Share Value based on latest NOSH - 563,384
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 120.71 94.34 81.85 67.22 75.68 66.14 55.77 13.93%
EPS 13.20 6.34 2.80 9.97 4.76 3.23 3.25 26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0708 0.9547 0.934 0.8373 0.6257 0.5907 0.572 11.17%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 28/04/06 29/04/05 -
Price 2.15 0.88 0.63 0.81 1.13 0.63 0.77 -
P/RPS 0.40 0.21 0.17 0.27 0.35 0.23 0.33 3.30%
P/EPS 3.69 3.14 5.10 1.84 5.63 4.61 5.63 -6.88%
EY 27.13 31.86 19.62 54.42 17.77 21.71 17.77 7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.21 0.15 0.22 0.43 0.25 0.32 5.92%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Date 06/05/11 27/05/10 29/05/09 22/05/08 27/06/07 28/06/06 28/06/05 -
Price 1.97 0.93 0.88 0.93 1.06 0.67 0.73 -
P/RPS 0.37 0.22 0.24 0.31 0.33 0.24 0.31 3.03%
P/EPS 3.38 3.32 7.12 2.11 5.28 4.90 5.33 -7.40%
EY 29.60 30.15 14.05 47.40 18.94 20.42 18.75 8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.21 0.25 0.40 0.27 0.30 5.84%

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