[HAPSENG] YoY TTM Result on 30-Apr-2007 [#1]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

27-Jun-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

30-Apr-2007 [#1]

Profit Trend

QoQ- 8.95%

YoY- 32.87%

Quarter Report

QtrlyReport 30 Apr 2007 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	2,541,974	3,256,320	2,191,774	1,790,199	1,524,054	1,305,819	933,607	18.43%
YoY %	-21.94%	48.57%	22.43%	17.46%	16.71%	39.87%	-	-
Horiz. %	272.27%	348.79%	234.76%	191.75%	163.24%	139.87%	100.00%	-
PBT	214,865	441,913	982,536	164,456	139,148	186,289	194,003	1.74%
YoY %	-51.38%	-55.02%	497.45%	18.19%	-25.31%	-3.98%	-	-
Horiz. %	110.75%	227.79%	506.45%	84.77%	71.72%	96.02%	100.00%	-
Tax	-32,381	-109,158	-99,661	-33,736	-37,953	-66,453	-64,529	-10.99%
YoY %	70.34%	-9.53%	-195.41%	11.11%	42.89%	-2.98%	-	-
Horiz. %	50.18%	169.16%	154.44%	52.28%	58.82%	102.98%	100.00%	-
NP	182,484	332,755	882,875	130,720	101,195	119,836	129,474	5.96%
YoY %	-45.16%	-62.31%	575.39%	29.18%	-15.56%	-7.44%	-	-
Horiz. %	140.94%	257.01%	681.89%	100.96%	78.16%	92.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,327	269,288	842,441	115,661	87,049	119,836	129,474	-0.95%
YoY %	-54.57%	-68.03%	628.37%	32.87%	-27.36%	-7.44%	-	-
Horiz. %	94.48%	207.99%	650.66%	89.33%	67.23%	92.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.07%	24.70%	10.14%	20.51%	27.28%	35.67%	33.26%	-
YoY %	-38.99%	143.59%	-50.56%	-24.82%	-23.52%	7.25%	-	-
Horiz. %	45.31%	74.26%	30.49%	61.67%	82.02%	107.25%	100.00%	-
Total Cost	2,359,490	2,923,565	1,308,899	1,659,479	1,422,859	1,185,983	804,133	19.93%
YoY %	-19.29%	123.36%	-21.13%	16.63%	19.97%	47.49%	-	-
Horiz. %	293.42%	363.57%	162.77%	206.37%	176.94%	147.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,376,804	2,325,363	2,084,523	1,557,915	1,470,687	1,423,977	1,333,790	10.25%
YoY %	2.21%	11.55%	33.80%	5.93%	3.28%	6.76%	-	-
Horiz. %	178.20%	174.34%	156.29%	116.80%	110.26%	106.76%	100.00%	-

	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	67,490	67,639	327,297	41,178	41,282	41,272	132,969	-10.82%
YoY %	-0.22%	-79.33%	694.83%	-0.25%	0.02%	-68.96%	-	-
Horiz. %	50.76%	50.87%	246.15%	30.97%	31.05%	31.04%	100.00%	-
Div Payout %	55.17%	25.12%	38.85%	35.60%	47.42%	34.44%	102.70%	-
YoY %	119.63%	-35.34%	9.13%	-24.93%	37.69%	-66.47%	-	-
Horiz. %	53.72%	24.46%	37.83%	34.66%	46.17%	33.53%	100.00%	-

	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	2,376,804	2,325,363	2,084,523	1,557,915	1,470,687	1,423,977	1,333,790	10.25%
YoY %	2.21%	11.55%	33.80%	5.93%	3.28%	6.76%	-	-
Horiz. %	178.20%	174.34%	156.29%	116.80%	110.26%	106.76%	100.00%	-
NOSH	563,223	563,042	563,384	590,119	588,274	590,862	590,172	-0.78%
YoY %	0.03%	-0.06%	-4.53%	0.31%	-0.44%	0.12%	-	-
Horiz. %	95.43%	95.40%	95.46%	99.99%	99.68%	100.12%	100.00%	-

	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	7.18%	10.22%	40.28%	7.30%	6.64%	9.18%	13.87%	-
YoY %	-29.75%	-74.63%	451.78%	9.94%	-27.67%	-33.81%	-	-
Horiz. %	51.77%	73.68%	290.41%	52.63%	47.87%	66.19%	100.00%	-
ROE	5.15%	11.58%	40.41%	7.42%	5.92%	8.42%	9.71%	-
YoY %	-55.53%	-71.34%	444.61%	25.34%	-29.69%	-13.29%	-	-
Horiz. %	53.04%	119.26%	416.17%	76.42%	60.97%	86.71%	100.00%	-

	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	451.33	578.34	389.04	303.36	259.07	221.00	158.19	19.37%
YoY %	-21.96%	48.66%	28.24%	17.10%	17.23%	39.71%	-	-
Horiz. %	285.31%	365.60%	245.93%	191.77%	163.77%	139.71%	100.00%	-
EPS	21.72	47.83	149.53	19.60	14.80	20.28	21.94	-0.17%
YoY %	-54.59%	-68.01%	662.91%	32.43%	-27.02%	-7.57%	-	-
Horiz. %	99.00%	218.00%	681.54%	89.33%	67.46%	92.43%	100.00%	-
DPS	12.00	12.00	58.09	7.00	7.00	7.00	22.50	-10.07%
YoY %	0.00%	-79.34%	729.86%	0.00%	0.00%	-68.89%	-	-
Horiz. %	53.33%	53.33%	258.18%	31.11%	31.11%	31.11%	100.00%	-
NAPS	4.22	4.13	3.70	2.64	2.50	2.41	2.26	11.12%
YoY %	2.18%	11.62%	40.15%	5.60%	3.73%	6.64%	-	-
Horiz. %	186.73%	182.74%	163.72%	116.81%	110.62%	106.64%	100.00%	-

	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 590,119
RPS	102.10	130.79	88.03	71.90	61.21	52.45	37.50	18.43%
YoY %	-21.94%	48.57%	22.43%	17.46%	16.70%	39.87%	-	-
Horiz. %	272.27%	348.77%	234.75%	191.73%	163.23%	139.87%	100.00%	-
EPS	4.91	10.82	33.84	4.65	3.50	4.81	5.20	-0.96%
YoY %	-54.62%	-68.03%	627.74%	32.86%	-27.23%	-7.50%	-	-
Horiz. %	94.42%	208.08%	650.77%	89.42%	67.31%	92.50%	100.00%	-
DPS	2.71	2.72	13.15	1.65	1.66	1.66	5.34	-10.82%
YoY %	-0.37%	-79.32%	696.97%	-0.60%	0.00%	-68.91%	-	-
Horiz. %	50.75%	50.94%	246.25%	30.90%	31.09%	31.09%	100.00%	-
NAPS	0.9547	0.934	0.8373	0.6257	0.5907	0.572	0.5357	10.25%
YoY %	2.22%	11.55%	33.82%	5.93%	3.27%	6.78%	-	-
Horiz. %	178.22%	174.35%	156.30%	116.80%	110.27%	106.78%	100.00%	-

	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	0.88	0.63	0.81	1.13	0.63	0.77	0.88	-
P/RPS	0.19	0.11	0.21	0.37	0.24	0.35	0.56	-16.68%
YoY %	72.73%	-47.62%	-43.24%	54.17%	-31.43%	-37.50%	-	-
Horiz. %	33.93%	19.64%	37.50%	66.07%	42.86%	62.50%	100.00%	-
P/EPS	4.05	1.32	0.54	5.77	4.26	3.80	4.01	0.16%
YoY %	206.82%	144.44%	-90.64%	35.45%	12.11%	-5.24%	-	-
Horiz. %	101.00%	32.92%	13.47%	143.89%	106.23%	94.76%	100.00%	-
EY	24.68	75.92	184.61	17.34	23.49	26.34	24.93	-0.17%
YoY %	-67.49%	-58.88%	964.65%	-26.18%	-10.82%	5.66%	-	-
Horiz. %	99.00%	304.53%	740.51%	69.55%	94.22%	105.66%	100.00%	-
DY	13.64	19.05	71.72	6.19	11.11	9.09	25.57	-10.07%
YoY %	-28.40%	-73.44%	1,058.64%	-44.28%	22.22%	-64.45%	-	-
Horiz. %	53.34%	74.50%	280.48%	24.21%	43.45%	35.55%	100.00%	-
P/NAPS	0.21	0.15	0.22	0.43	0.25	0.32	0.39	-9.92%
YoY %	40.00%	-31.82%	-48.84%	72.00%	-21.88%	-17.95%	-	-
Horiz. %	53.85%	38.46%	56.41%	110.26%	64.10%	82.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	29/05/09	22/05/08	27/06/07	28/06/06	28/06/05	22/06/04	-
Price	0.93	0.88	0.93	1.06	0.67	0.73	0.84	-
P/RPS	0.21	0.15	0.24	0.35	0.26	0.33	0.53	-14.47%
YoY %	40.00%	-37.50%	-31.43%	34.62%	-21.21%	-37.74%	-	-
Horiz. %	39.62%	28.30%	45.28%	66.04%	49.06%	62.26%	100.00%	-
P/EPS	4.28	1.84	0.62	5.41	4.53	3.60	3.83	1.89%
YoY %	132.61%	196.77%	-88.54%	19.43%	25.83%	-6.01%	-	-
Horiz. %	111.75%	48.04%	16.19%	141.25%	118.28%	93.99%	100.00%	-
EY	23.35	54.35	160.79	18.49	22.09	27.78	26.12	-1.87%
YoY %	-57.04%	-66.20%	769.61%	-16.30%	-20.48%	6.36%	-	-
Horiz. %	89.40%	208.08%	615.58%	70.79%	84.57%	106.36%	100.00%	-
DY	12.90	13.64	62.47	6.60	10.45	9.59	26.79	-11.61%
YoY %	-5.43%	-78.17%	846.52%	-36.84%	8.97%	-64.20%	-	-
Horiz. %	48.15%	50.91%	233.18%	24.64%	39.01%	35.80%	100.00%	-
P/NAPS	0.22	0.21	0.25	0.40	0.27	0.30	0.37	-8.40%
YoY %	4.76%	-16.00%	-37.50%	48.15%	-10.00%	-18.92%	-	-
Horiz. %	59.46%	56.76%	67.57%	108.11%	72.97%	81.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos