[HAPSENG] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -109.6%
YoY- -101.69%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Revenue 974,637 810,881 679,603 761,640 634,664 424,644 360,695 18.29%
PBT 164,946 171,514 31,436 -6,562 723,496 50,390 40,058 27.01%
Tax -28,451 -40,620 -4,444 8,276 -33,327 -3,605 -11,694 16.21%
NP 136,495 130,894 26,992 1,714 690,169 46,785 28,364 30.40%
-
NP to SH 111,746 103,099 7,693 -11,275 666,546 40,968 22,811 30.80%
-
Tax Rate 17.25% 23.68% 14.14% - 4.61% 7.15% 29.19% -
Total Cost 838,142 679,987 652,611 759,926 -55,505 377,859 332,331 16.91%
-
Net Worth 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 1,524,527 1,596,762 13.06%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Div 102,780 114,964 39,307 39,462 306,870 20,601 20,622 31.18%
Div Payout % 91.98% 111.51% 510.95% 0.00% 46.04% 50.29% 90.41% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 1,524,527 1,596,762 13.06%
NOSH 2,186,810 563,551 561,532 563,750 579,001 588,620 589,211 24.80%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 14.00% 16.14% 3.97% 0.23% 108.75% 11.02% 7.86% -
ROE 3.38% 4.57% 0.33% -0.49% 32.16% 2.69% 1.43% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
RPS 44.57 143.89 121.03 135.10 109.61 72.14 61.22 -5.22%
EPS 5.11 5.69 1.37 -2.00 115.12 6.96 3.87 4.80%
DPS 4.70 20.40 7.00 7.00 53.00 3.50 3.50 5.10%
NAPS 1.51 4.00 4.14 4.09 3.58 2.59 2.71 -9.41%
Adjusted Per Share Value based on latest NOSH - 563,750
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
RPS 39.15 32.57 27.30 30.59 25.49 17.06 14.49 18.28%
EPS 4.49 4.14 0.31 -0.45 26.77 1.65 0.92 30.71%
DPS 4.13 4.62 1.58 1.59 12.33 0.83 0.83 31.14%
NAPS 1.3263 0.9054 0.9338 0.9261 0.8326 0.6123 0.6414 13.06%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 31/01/07 27/01/06 -
Price 1.59 2.36 0.81 0.68 0.83 0.79 0.59 -
P/RPS 3.57 1.64 0.67 0.50 0.76 1.10 0.96 24.84%
P/EPS 31.12 12.90 59.12 -34.00 0.72 11.35 15.24 12.82%
EY 3.21 7.75 1.69 -2.94 138.70 8.81 6.56 -11.37%
DY 2.96 8.64 8.64 10.29 63.86 4.43 5.93 -11.07%
P/NAPS 1.05 0.59 0.20 0.17 0.23 0.31 0.22 30.22%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Date 14/02/12 18/02/11 12/02/10 25/02/09 31/03/08 28/03/07 28/03/06 -
Price 1.68 2.27 0.82 0.70 0.81 0.74 0.65 -
P/RPS 3.77 1.58 0.68 0.52 0.74 1.03 1.06 23.91%
P/EPS 32.88 12.41 59.85 -35.00 0.70 10.63 16.79 12.02%
EY 3.04 8.06 1.67 -2.86 142.12 9.41 5.96 -10.75%
DY 2.80 8.99 8.54 10.00 65.43 4.73 5.38 -10.44%
P/NAPS 1.11 0.57 0.20 0.17 0.23 0.29 0.24 29.53%

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