[HAPSENG] YoY Cumulative 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- 56.51%
YoY- 126.76%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 2,653,743 1,978,529 1,784,639 2,403,610 1,609,792 1,306,191 1,098,763 16.06%
PBT 470,053 332,942 141,324 509,944 209,964 101,350 99,773 29.94%
Tax -113,421 -54,783 -18,972 -134,439 -53,276 -27,557 -27,335 27.18%
NP 356,632 278,159 122,352 375,505 156,688 73,793 72,438 30.91%
-
NP to SH 263,856 220,033 92,550 325,250 143,434 65,188 64,336 26.93%
-
Tax Rate 24.13% 16.45% 13.42% 26.36% 25.37% 27.19% 27.40% -
Total Cost 2,297,111 1,700,370 1,662,287 2,028,105 1,453,104 1,232,398 1,026,325 14.58%
-
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%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
Div 75,222 33,807 28,182 28,174 20,316 20,610 20,630 24.43%
Div Payout % 28.51% 15.36% 30.45% 8.66% 14.16% 31.62% 32.07% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
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%
NOSH 1,928,771 563,464 563,641 563,496 580,469 588,870 589,449 22.17%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 13.44% 14.06% 6.86% 15.62% 9.73% 5.65% 6.59% -
ROE 9.31% 8.85% 3.98% 14.08% 8.95% 4.38% 4.49% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 137.59 351.14 316.63 426.55 277.33 221.81 186.40 -5.00%
EPS 13.68 39.05 16.42 57.72 24.71 11.07 10.91 3.89%
DPS 3.90 6.00 5.00 5.00 3.50 3.50 3.50 1.84%
NAPS 1.47 4.41 4.13 4.10 2.76 2.53 2.43 -8.14%
Adjusted Per Share Value based on latest NOSH - 563,512
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 106.59 79.47 71.68 96.54 64.66 52.46 44.13 16.06%
EPS 10.60 8.84 3.72 13.06 5.76 2.62 2.58 26.97%
DPS 3.02 1.36 1.13 1.13 0.82 0.83 0.83 24.39%
NAPS 1.1388 0.9981 0.935 0.928 0.6435 0.5984 0.5753 12.23%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
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 0.95 0.26 0.26 0.19 0.39 0.33 0.38 16.74%
P/EPS 9.58 2.38 5.05 1.42 4.37 6.68 6.51 6.74%
EY 10.44 41.99 19.78 70.39 22.88 14.96 15.37 -6.32%
DY 2.98 6.45 6.02 6.10 3.24 4.73 4.93 -8.15%
P/NAPS 0.89 0.21 0.20 0.20 0.39 0.29 0.29 20.86%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
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 1.02 0.45 0.26 0.14 0.31 0.34 0.35 19.81%
P/EPS 10.23 4.02 4.93 1.06 3.44 6.78 6.05 9.28%
EY 9.77 24.87 20.27 94.62 29.07 14.76 16.54 -8.51%
DY 2.79 3.82 6.17 8.20 4.12 4.67 5.30 -10.27%
P/NAPS 0.95 0.36 0.20 0.15 0.31 0.30 0.27 23.68%

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