[HAPSENG] YoY TTM Result on 31-Jan-2006 [#4]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

28-Mar-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Jan-2006 [#4]

Profit Trend

QoQ- -4.39%

YoY- -38.03%

Quarter Report

QtrlyReport 31 Jan 2006 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
TTM Result
Revenue	3,165,250	2,244,456	1,730,835	1,459,458	1,225,368	875,035	672,726	29.89%
YoY %	41.03%	29.67%	18.59%	19.10%	40.04%	30.07%	-	-
Horiz. %	470.51%	333.64%	257.29%	216.95%	182.15%	130.07%	100.00%	-
PBT	503,382	933,460	151,740	139,831	208,184	178,706	170,344	20.08%
YoY %	-46.07%	515.17%	8.52%	-32.83%	16.50%	4.91%	-	-
Horiz. %	295.51%	547.99%	89.08%	82.09%	122.21%	104.91%	100.00%	-
Tax	-126,163	-86,603	-31,162	-41,021	-67,548	-63,968	-55,937	14.72%
YoY %	-45.68%	-177.91%	24.03%	39.27%	-5.60%	-14.36%	-	-
Horiz. %	225.54%	154.82%	55.71%	73.33%	120.76%	114.36%	100.00%	-
NP	377,219	846,857	120,578	98,810	140,636	114,738	114,407	22.32%
YoY %	-55.46%	602.33%	22.03%	-29.74%	22.57%	0.29%	-	-
Horiz. %	329.72%	740.21%	105.39%	86.37%	122.93%	100.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313,975	809,980	106,156	87,147	140,636	114,738	114,407	18.59%
YoY %	-61.24%	663.01%	21.81%	-38.03%	22.57%	0.29%	-	-
Horiz. %	274.44%	707.98%	92.79%	76.17%	122.93%	100.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.06%	9.28%	20.54%	29.34%	32.45%	35.80%	32.84%	-
YoY %	170.04%	-54.82%	-29.99%	-9.58%	-9.36%	9.01%	-	-
Horiz. %	76.31%	28.26%	62.55%	89.34%	98.81%	109.01%	100.00%	-
Total Cost	2,788,031	1,397,599	1,610,257	1,360,648	1,084,732	760,297	558,319	31.20%
YoY %	99.49%	-13.21%	18.34%	25.44%	42.67%	36.18%	-	-
Horiz. %	499.36%	250.32%	288.41%	243.70%	194.29%	136.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,305,737	2,072,823	1,524,527	1,596,762	1,396,685	1,291,297	1,348,298	9.48%
YoY %	11.24%	35.96%	-4.52%	14.33%	8.16%	-4.23%	-	-
Horiz. %	171.01%	153.74%	113.07%	118.43%	103.59%	95.77%	100.00%	-

	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	67,639	327,297	41,178	41,282	41,272	132,969	121,172	-9.37%
YoY %	-79.33%	694.83%	-0.25%	0.02%	-68.96%	9.74%	-	-
Horiz. %	55.82%	270.11%	33.98%	34.07%	34.06%	109.74%	100.00%	-
Div Payout %	21.54%	40.41%	38.79%	47.37%	29.35%	115.89%	105.91%	-
YoY %	-46.70%	4.18%	-18.11%	61.40%	-74.67%	9.42%	-	-
Horiz. %	20.34%	38.16%	36.63%	44.73%	27.71%	109.42%	100.00%	-

	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	2,305,737	2,072,823	1,524,527	1,596,762	1,396,685	1,291,297	1,348,298	9.48%
YoY %	11.24%	35.96%	-4.52%	14.33%	8.16%	-4.23%	-	-
Horiz. %	171.01%	153.74%	113.07%	118.43%	103.59%	95.77%	100.00%	-
NOSH	563,750	579,001	588,620	589,211	589,318	589,633	591,358	-0.80%
YoY %	-2.63%	-1.63%	-0.10%	-0.02%	-0.05%	-0.29%	-	-
Horiz. %	95.33%	97.91%	99.54%	99.64%	99.66%	99.71%	100.00%	-

	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	11.92%	37.73%	6.97%	6.77%	11.48%	13.11%	17.01%	-
YoY %	-68.41%	441.32%	2.95%	-41.03%	-12.43%	-22.93%	-	-
Horiz. %	70.08%	221.81%	40.98%	39.80%	67.49%	77.07%	100.00%	-
ROE	13.62%	39.08%	6.96%	5.46%	10.07%	8.89%	8.49%	-
YoY %	-65.15%	461.49%	27.47%	-45.78%	13.27%	4.71%	-	-
Horiz. %	160.42%	460.31%	81.98%	64.31%	118.61%	104.71%	100.00%	-

	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	561.46	387.64	294.05	247.70	207.93	148.40	113.76	30.95%
YoY %	44.84%	31.83%	18.71%	19.13%	40.11%	30.45%	-	-
Horiz. %	493.55%	340.75%	258.48%	217.74%	182.78%	130.45%	100.00%	-
EPS	55.69	139.89	18.03	14.79	23.86	19.46	19.35	19.54%
YoY %	-60.19%	675.87%	21.91%	-38.01%	22.61%	0.57%	-	-
Horiz. %	287.80%	722.95%	93.18%	76.43%	123.31%	100.57%	100.00%	-
DPS	12.00	56.50	7.00	7.00	7.00	22.50	20.50	-8.64%
YoY %	-78.76%	707.14%	0.00%	0.00%	-68.89%	9.76%	-	-
Horiz. %	58.54%	275.61%	34.15%	34.15%	34.15%	109.76%	100.00%	-
NAPS	4.09	3.58	2.59	2.71	2.37	2.19	2.28	10.37%
YoY %	14.25%	38.22%	-4.43%	14.35%	8.22%	-3.95%	-	-
Horiz. %	179.39%	157.02%	113.60%	118.86%	103.95%	96.05%	100.00%	-

	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 589,211
RPS	127.13	90.15	69.52	58.62	49.22	35.15	27.02	29.89%
YoY %	41.02%	29.67%	18.59%	19.10%	40.03%	30.09%	-	-
Horiz. %	470.50%	333.64%	257.29%	216.95%	182.16%	130.09%	100.00%	-
EPS	12.61	32.53	4.26	3.50	5.65	4.61	4.60	18.56%
YoY %	-61.24%	663.62%	21.71%	-38.05%	22.56%	0.22%	-	-
Horiz. %	274.13%	707.17%	92.61%	76.09%	122.83%	100.22%	100.00%	-
DPS	2.72	13.15	1.65	1.66	1.66	5.34	4.87	-9.36%
YoY %	-79.32%	696.97%	-0.60%	0.00%	-68.91%	9.65%	-	-
Horiz. %	55.85%	270.02%	33.88%	34.09%	34.09%	109.65%	100.00%	-
NAPS	0.9261	0.8326	0.6123	0.6414	0.561	0.5187	0.5416	9.48%
YoY %	11.23%	35.98%	-4.54%	14.33%	8.16%	-4.23%	-	-
Horiz. %	170.99%	153.73%	113.05%	118.43%	103.58%	95.77%	100.00%	-

	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	-
Price	0.68	0.83	0.79	0.59	0.83	0.90	0.73	-
P/RPS	0.12	0.21	0.27	0.24	0.40	0.61	0.64	-24.62%
YoY %	-42.86%	-22.22%	12.50%	-40.00%	-34.43%	-4.69%	-	-
Horiz. %	18.75%	32.81%	42.19%	37.50%	62.50%	95.31%	100.00%	-
P/EPS	1.22	0.59	4.38	3.99	3.48	4.63	3.77	-17.35%
YoY %	106.78%	-86.53%	9.77%	14.66%	-24.84%	22.81%	-	-
Horiz. %	32.36%	15.65%	116.18%	105.84%	92.31%	122.81%	100.00%	-
EY	81.90	168.55	22.83	25.07	28.75	21.62	26.50	20.99%
YoY %	-51.41%	638.28%	-8.93%	-12.80%	32.98%	-18.42%	-	-
Horiz. %	309.06%	636.04%	86.15%	94.60%	108.49%	81.58%	100.00%	-
DY	17.65	68.07	8.86	11.86	8.43	25.00	28.08	-7.54%
YoY %	-74.07%	668.28%	-25.30%	40.69%	-66.28%	-10.97%	-	-
Horiz. %	62.86%	242.41%	31.55%	42.24%	30.02%	89.03%	100.00%	-
P/NAPS	0.17	0.23	0.31	0.22	0.35	0.41	0.32	-10.13%
YoY %	-26.09%	-25.81%	40.91%	-37.14%	-14.63%	28.12%	-	-
Horiz. %	53.12%	71.88%	96.88%	68.75%	109.38%	128.12%	100.00%	-

	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	31/03/08	28/03/07	28/03/06	31/03/05	31/03/04	24/03/03	-
Price	0.70	0.81	0.74	0.65	0.80	0.93	0.64	-
P/RPS	0.12	0.21	0.25	0.26	0.38	0.63	0.56	-22.90%
YoY %	-42.86%	-16.00%	-3.85%	-31.58%	-39.68%	12.50%	-	-
Horiz. %	21.43%	37.50%	44.64%	46.43%	67.86%	112.50%	100.00%	-
P/EPS	1.26	0.58	4.10	4.39	3.35	4.78	3.31	-15.05%
YoY %	117.24%	-85.85%	-6.61%	31.04%	-29.92%	44.41%	-	-
Horiz. %	38.07%	17.52%	123.87%	132.63%	101.21%	144.41%	100.00%	-
EY	79.56	172.71	24.37	22.75	29.83	20.92	30.23	17.75%
YoY %	-53.93%	608.70%	7.12%	-23.73%	42.59%	-30.80%	-	-
Horiz. %	263.18%	571.32%	80.62%	75.26%	98.68%	69.20%	100.00%	-
DY	17.14	69.75	9.46	10.77	8.75	24.19	32.03	-10.02%
YoY %	-75.43%	637.32%	-12.16%	23.09%	-63.83%	-24.48%	-	-
Horiz. %	53.51%	217.76%	29.53%	33.62%	27.32%	75.52%	100.00%	-
P/NAPS	0.17	0.23	0.29	0.24	0.34	0.42	0.28	-8.08%
YoY %	-26.09%	-20.69%	20.83%	-29.41%	-19.05%	50.00%	-	-
Horiz. %	60.71%	82.14%	103.57%	85.71%	121.43%	150.00%	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