[HAPSENG] YoY TTM 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- 4.79%
YoY- 437.84%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 3,464,624 2,658,132 2,546,279 3,038,274 2,034,436 1,666,886 1,420,456 16.26%
PBT 641,567 364,378 134,762 1,233,440 260,354 141,408 144,853 28.59%
Tax -154,041 -59,227 -10,696 -167,766 -56,881 -39,251 -47,593 21.95%
NP 487,526 305,151 124,066 1,065,674 203,473 102,157 97,260 31.30%
-
NP to SH 366,955 227,726 81,275 991,796 184,402 87,999 91,150 26.53%
-
Tax Rate 24.01% 16.25% 7.94% 13.60% 21.85% 27.76% 32.86% -
Total Cost 2,977,098 2,352,981 2,422,213 1,972,600 1,830,963 1,564,729 1,323,196 14.68%
-
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 188,217 73,123 67,645 335,047 41,028 41,198 41,286 29.22%
Div Payout % 51.29% 32.11% 83.23% 33.78% 22.25% 46.82% 45.30% -
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 14.07% 11.48% 4.87% 35.07% 10.00% 6.13% 6.85% -
ROE 11.97% 9.17% 3.49% 42.93% 11.51% 5.91% 6.37% -
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 166.11 471.92 451.56 539.17 350.54 283.20 241.06 -6.09%
EPS 17.59 40.43 14.41 176.00 31.77 14.95 15.47 2.19%
DPS 9.02 13.00 12.00 59.46 7.00 7.00 7.00 4.37%
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 139.16 106.77 102.27 122.03 81.71 66.95 57.05 16.26%
EPS 14.74 9.15 3.26 39.84 7.41 3.53 3.66 26.54%
DPS 7.56 2.94 2.72 13.46 1.65 1.65 1.66 29.19%
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 0.79 0.20 0.18 0.15 0.31 0.26 0.29 18.45%
P/EPS 7.45 2.30 5.76 0.47 3.40 4.95 4.59 8.52%
EY 13.43 43.47 17.37 214.64 29.42 20.20 21.79 -7.85%
DY 6.89 13.98 14.46 72.51 6.48 9.46 9.86 -5.87%
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 0.84 0.33 0.18 0.11 0.24 0.26 0.27 21.14%
P/EPS 7.96 3.88 5.62 0.35 2.68 5.02 4.27 11.09%
EY 12.57 25.75 17.79 288.53 37.38 19.93 23.44 -9.99%
DY 6.45 8.28 14.81 97.47 8.24 9.33 10.61 -8.06%
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