[HAPSENG] YoY Cumulative 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- 140.66%
YoY- 107.22%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 1,251,697 1,138,609 1,339,883 1,042,771 871,473 716,511 568,726 14.25%
PBT 243,443 86,178 312,908 106,262 55,392 55,542 107,768 14.76%
Tax -34,437 -14,032 -78,063 -28,217 -16,421 -17,324 -29,647 2.56%
NP 209,006 72,146 234,845 78,045 38,971 38,218 78,121 18.09%
-
NP to SH 172,156 53,980 207,814 71,294 34,405 33,685 78,121 14.28%
-
Tax Rate 14.15% 16.28% 24.95% 26.55% 29.65% 31.19% 27.51% -
Total Cost 1,042,691 1,066,463 1,105,038 964,726 832,502 678,293 490,605 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 33,811 28,173 28,174 20,419 20,619 20,636 20,635 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 6.97% 2.32% 9.43% 4.58% 2.34% 2.38% 5.79% -
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 222.12 202.07 237.78 178.73 147.93 121.52 96.46 15.13%
EPS 30.55 9.58 36.88 12.22 5.84 5.71 13.25 15.16%
DPS 6.00 5.00 5.00 3.50 3.50 3.50 3.50 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 50.28 45.73 53.82 41.88 35.00 28.78 22.84 14.26%
EPS 6.91 2.17 8.35 2.86 1.38 1.35 3.14 14.25%
DPS 1.36 1.13 1.13 0.82 0.83 0.83 0.83 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 0.43 0.41 0.39 0.61 0.49 0.58 0.91 -11.89%
P/EPS 3.14 8.66 2.49 8.92 12.33 12.43 6.64 -11.88%
EY 31.82 11.54 40.09 11.21 8.11 8.05 15.06 13.47%
DY 6.25 6.02 5.43 3.21 4.86 4.93 3.98 7.92%
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 0.40 0.42 0.34 0.57 0.46 0.60 0.85 -11.95%
P/EPS 2.88 8.87 2.17 8.27 11.64 12.78 6.19 -12.12%
EY 34.72 11.27 46.10 12.10 8.59 7.83 16.16 13.79%
DY 6.82 5.88 6.25 3.47 5.15 4.79 4.27 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