[HAPSENG] YoY 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- -19.41%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 943,875 726,832 646,030 1,063,727 567,021 434,718 382,252 16.50%
PBT 153,936 89,499 55,146 197,036 103,702 45,958 44,231 23.45%
Tax -32,347 -20,346 -4,940 -56,376 -25,059 -11,136 -10,011 21.91%
NP 121,589 69,153 50,206 140,660 78,643 34,822 34,220 23.89%
-
NP to SH 91,149 47,877 38,570 117,436 72,140 30,783 30,651 20.22%
-
Tax Rate 21.01% 22.73% 8.96% 28.61% 24.16% 24.23% 22.63% -
Total Cost 822,286 657,679 595,824 923,067 488,378 399,896 348,032 15.63%
-
Net Worth 3,066,110 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 1,431,898 13.73%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,066,110 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 1,431,898 13.73%
NOSH 2,085,789 563,258 563,888 563,512 580,370 588,585 589,258 23.81%
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 12.88% 9.51% 7.77% 13.22% 13.87% 8.01% 8.95% -
ROE 2.97% 1.93% 1.66% 5.08% 4.50% 2.07% 2.14% -
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 45.25 129.04 114.57 188.77 97.70 73.86 64.87 -5.90%
EPS 4.37 8.50 6.84 20.84 12.43 5.23 5.20 -2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 37.91 29.19 25.95 42.73 22.77 17.46 15.35 16.50%
EPS 3.66 1.92 1.55 4.72 2.90 1.24 1.23 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2315 0.9977 0.9354 0.928 0.6434 0.5981 0.5751 13.73%
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 2.89 0.72 0.72 0.43 1.11 1.00 1.09 17.91%
P/EPS 29.98 10.94 12.13 3.93 8.69 14.15 13.65 14.21%
EY 3.34 9.14 8.24 25.41 11.51 7.07 7.33 -12.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.09 1.22 0.71 0.32 0.87 1.02 1.02 20.59%
P/EPS 32.04 18.47 11.84 2.93 6.84 14.34 12.69 16.94%
EY 3.12 5.41 8.44 34.16 14.62 6.97 7.88 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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