[HAPSENG] YoY 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- 40.66%
YoY- 191.68%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 664,517 629,161 921,505 571,711 459,777 369,411 302,077 14.25%
PBT 169,498 54,338 219,599 62,029 23,875 23,342 53,673 21.44%
Tax -17,930 -6,490 -53,516 -16,728 -7,506 -7,333 -16,569 1.34%
NP 151,568 47,848 166,083 45,301 16,369 16,009 37,104 26.84%
-
NP to SH 132,674 36,582 145,729 41,670 14,286 13,468 37,104 24.02%
-
Tax Rate 10.58% 11.94% 24.37% 26.97% 31.44% 31.42% 30.87% -
Total Cost 512,949 581,313 755,422 526,410 443,408 353,402 264,973 11.80%
-
Net Worth 2,468,615 2,327,945 2,203,404 1,558,247 1,469,753 1,416,718 1,350,845 10.72%
Dividend
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 33,816 28,183 28,176 20,426 20,576 20,660 20,646 8.69%
Div Payout % 25.49% 77.04% 19.33% 49.02% 144.03% 153.40% 55.64% -
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 2,468,615 2,327,945 2,203,404 1,558,247 1,469,753 1,416,718 1,350,845 10.72%
NOSH 563,610 563,667 563,530 583,613 587,901 590,299 589,888 -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 22.81% 7.61% 18.02% 7.92% 3.56% 4.33% 12.28% -
ROE 5.37% 1.57% 6.61% 2.67% 0.97% 0.95% 2.75% -
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 117.90 111.62 163.52 97.96 78.21 62.58 51.21 15.13%
EPS 23.54 6.49 25.86 7.14 2.43 2.28 6.29 24.98%
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 26.69 25.27 37.01 22.96 18.47 14.84 12.13 14.25%
EPS 5.33 1.47 5.85 1.67 0.57 0.54 1.49 24.03%
DPS 1.36 1.13 1.13 0.82 0.83 0.83 0.83 8.70%
NAPS 0.9915 0.935 0.885 0.6259 0.5903 0.569 0.5426 10.72%
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 0.81 0.74 0.56 1.11 0.92 1.13 1.72 -11.94%
P/EPS 4.08 12.79 3.56 15.27 29.63 31.12 13.99 -18.79%
EY 24.52 7.82 28.11 6.55 3.37 3.21 7.15 23.15%
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 0.75 0.76 0.49 1.03 0.87 1.17 1.60 -12.01%
P/EPS 3.74 13.10 3.09 14.15 27.98 32.00 13.04 -19.02%
EY 26.75 7.64 32.33 7.07 3.57 3.13 7.67 23.50%
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