[HAPSENG] YoY Quarter Result on 31-Oct-2007 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 73.12%
YoY- 134.35%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 726,832 646,030 1,063,727 567,021 434,718 382,252 334,949 13.98%
PBT 89,499 55,146 197,036 103,702 45,958 44,231 55,336 8.46%
Tax -20,346 -4,940 -56,376 -25,059 -11,136 -10,011 -19,635 0.60%
NP 69,153 50,206 140,660 78,643 34,822 34,220 35,701 11.82%
-
NP to SH 47,877 38,570 117,436 72,140 30,783 30,651 35,701 5.08%
-
Tax Rate 22.73% 8.96% 28.61% 24.16% 24.23% 22.63% 35.48% -
Total Cost 657,679 595,824 923,067 488,378 399,896 348,032 299,248 14.23%
-
Net Worth 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 1,431,898 1,374,930 10.51%
Dividend
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 1,431,898 1,374,930 10.51%
NOSH 563,258 563,888 563,512 580,370 588,585 589,258 590,099 -0.78%
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 9.51% 7.77% 13.22% 13.87% 8.01% 8.95% 10.66% -
ROE 1.93% 1.66% 5.08% 4.50% 2.07% 2.14% 2.60% -
Per Share
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 129.04 114.57 188.77 97.70 73.86 64.87 56.76 14.88%
EPS 8.50 6.84 20.84 12.43 5.23 5.20 6.05 5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 4.13 4.10 2.76 2.53 2.43 2.33 11.38%
Adjusted Per Share Value based on latest NOSH - 580,370
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 29.19 25.95 42.73 22.77 17.46 15.35 13.45 13.98%
EPS 1.92 1.55 4.72 2.90 1.24 1.23 1.43 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9977 0.9354 0.928 0.6434 0.5981 0.5751 0.5523 10.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.93 0.83 0.82 1.08 0.74 0.71 0.80 -
P/RPS 0.72 0.72 0.43 1.11 1.00 1.09 1.41 -10.73%
P/EPS 10.94 12.13 3.93 8.69 14.15 13.65 13.22 -3.14%
EY 9.14 8.24 25.41 11.51 7.07 7.33 7.56 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.20 0.39 0.29 0.29 0.34 -7.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 24/11/10 23/11/09 28/11/08 13/12/07 14/12/06 15/12/05 09/12/04 -
Price 1.57 0.81 0.61 0.85 0.75 0.66 0.80 -
P/RPS 1.22 0.71 0.32 0.87 1.02 1.02 1.41 -2.41%
P/EPS 18.47 11.84 2.93 6.84 14.34 12.69 13.22 5.81%
EY 5.41 8.44 34.16 14.62 6.97 7.88 7.56 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.20 0.15 0.31 0.30 0.27 0.34 0.97%

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