[HAPSENG] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 34.12%
YoY- 120.03%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 2,638,038 2,379,518 3,204,813 2,146,389 1,741,588 1,465,017 1,204,900 14.15%
PBT 443,922 188,432 679,925 279,952 135,133 133,030 217,472 12.81%
Tax -73,044 -25,296 -179,252 -71,034 -36,742 -36,446 -65,709 1.80%
NP 370,878 163,136 500,673 208,917 98,390 96,584 151,762 16.29%
-
NP to SH 293,377 123,400 433,666 191,245 86,917 85,781 151,762 11.78%
-
Tax Rate 16.45% 13.42% 26.36% 25.37% 27.19% 27.40% 30.21% -
Total Cost 2,267,160 2,216,382 2,704,140 1,937,472 1,643,197 1,368,433 1,053,137 13.83%
-
Net Worth 2,484,879 2,327,841 2,310,334 1,602,095 1,489,843 1,432,363 1,374,120 10.52%
Dividend
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 45,077 37,576 37,566 27,088 27,480 27,507 27,521 8.69%
Div Payout % 15.36% 30.45% 8.66% 14.16% 31.62% 32.07% 18.13% -
Equity
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 2,484,879 2,327,841 2,310,334 1,602,095 1,489,843 1,432,363 1,374,120 10.52%
NOSH 563,464 563,641 563,496 580,469 588,870 589,449 589,751 -0.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 14.06% 6.86% 15.62% 9.73% 5.65% 6.59% 12.60% -
ROE 11.81% 5.30% 18.77% 11.94% 5.83% 5.99% 11.04% -
Per Share
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 468.18 422.17 568.74 369.77 295.75 248.54 204.31 15.04%
EPS 52.07 21.89 76.96 32.95 14.76 14.55 25.73 12.65%
DPS 8.00 6.67 6.67 4.67 4.67 4.67 4.67 9.52%
NAPS 4.41 4.13 4.10 2.76 2.53 2.43 2.33 11.38%
Adjusted Per Share Value based on latest NOSH - 580,370
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 105.96 95.58 128.72 86.21 69.95 58.84 48.40 14.15%
EPS 11.78 4.96 17.42 7.68 3.49 3.45 6.10 11.76%
DPS 1.81 1.51 1.51 1.09 1.10 1.10 1.11 8.61%
NAPS 0.9981 0.935 0.928 0.6435 0.5984 0.5753 0.5519 10.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.93 0.83 0.82 1.08 0.74 0.71 0.80 -
P/RPS 0.20 0.20 0.14 0.29 0.25 0.29 0.39 -10.67%
P/EPS 1.79 3.79 1.07 3.28 5.01 4.88 3.11 -8.91%
EY 55.99 26.38 93.85 30.51 19.95 20.50 32.17 9.81%
DY 8.60 8.03 8.13 4.32 6.31 6.57 5.83 6.78%
P/NAPS 0.21 0.20 0.20 0.39 0.29 0.29 0.34 -7.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 24/11/10 23/11/09 28/11/08 13/12/07 14/12/06 15/12/05 09/12/04 -
Price 1.57 0.81 0.61 0.85 0.75 0.66 0.80 -
P/RPS 0.34 0.19 0.11 0.23 0.25 0.27 0.39 -2.29%
P/EPS 3.02 3.70 0.79 2.58 5.08 4.54 3.11 -0.49%
EY 33.16 27.03 126.16 38.76 19.68 22.05 32.17 0.51%
DY 5.10 8.23 10.93 5.49 6.22 7.07 5.83 -2.23%
P/NAPS 0.36 0.20 0.15 0.31 0.30 0.27 0.34 0.97%

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