[HAPSENG] YoY TTM Result on 31-Jan-2007 [#4]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

28-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jan-2007 [#4]

Profit Trend

QoQ- 20.63%

YoY- 21.81%

Quarter Report

QtrlyReport 31 Jan 2007 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
TTM Result
Revenue	2,464,242	3,165,250	2,244,456	1,730,835	1,459,458	1,225,368	875,035	19.11%
YoY %	-22.15%	41.03%	29.67%	18.59%	19.10%	40.04%	-	-
Horiz. %	281.62%	361.73%	256.50%	197.80%	166.79%	140.04%	100.00%	-
PBT	172,760	503,382	933,460	151,740	139,831	208,184	178,706	-0.56%
YoY %	-65.68%	-46.07%	515.17%	8.52%	-32.83%	16.50%	-	-
Horiz. %	96.67%	281.68%	522.34%	84.91%	78.25%	116.50%	100.00%	-
Tax	-23,416	-126,163	-86,603	-31,162	-41,021	-67,548	-63,968	-15.61%
YoY %	81.44%	-45.68%	-177.91%	24.03%	39.27%	-5.60%	-	-
Horiz. %	36.61%	197.23%	135.38%	48.71%	64.13%	105.60%	100.00%	-
NP	149,344	377,219	846,857	120,578	98,810	140,636	114,738	4.55%
YoY %	-60.41%	-55.46%	602.33%	22.03%	-29.74%	22.57%	-	-
Horiz. %	130.16%	328.77%	738.08%	105.09%	86.12%	122.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,243	313,975	809,980	106,156	87,147	140,636	114,738	-2.25%
YoY %	-68.07%	-61.24%	663.01%	21.81%	-38.03%	22.57%	-	-
Horiz. %	87.37%	273.65%	705.94%	92.52%	75.95%	122.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.55%	25.06%	9.28%	20.54%	29.34%	32.45%	35.80%	-
YoY %	-45.93%	170.04%	-54.82%	-29.99%	-9.58%	-9.36%	-	-
Horiz. %	37.85%	70.00%	25.92%	57.37%	81.96%	90.64%	100.00%	-
Total Cost	2,314,898	2,788,031	1,397,599	1,610,257	1,360,648	1,084,732	760,297	20.69%
YoY %	-16.97%	99.49%	-13.21%	18.34%	25.44%	42.67%	-	-
Horiz. %	304.47%	366.70%	183.82%	211.79%	178.96%	142.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,324,745	2,305,737	2,072,823	1,524,527	1,596,762	1,396,685	1,291,297	10.44%
YoY %	0.82%	11.24%	35.96%	-4.52%	14.33%	8.16%	-	-
Horiz. %	180.03%	178.56%	160.52%	118.06%	123.66%	108.16%	100.00%	-

	31/12/09	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	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 %	67.33%	21.54%	40.41%	38.79%	47.37%	29.35%	115.89%	-
YoY %	212.58%	-46.70%	4.18%	-18.11%	61.40%	-74.67%	-	-
Horiz. %	58.10%	18.59%	34.87%	33.47%	40.87%	25.33%	100.00%	-

	31/12/09	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	2,324,745	2,305,737	2,072,823	1,524,527	1,596,762	1,396,685	1,291,297	10.44%
YoY %	0.82%	11.24%	35.96%	-4.52%	14.33%	8.16%	-	-
Horiz. %	180.03%	178.56%	160.52%	118.06%	123.66%	108.16%	100.00%	-
NOSH	561,532	563,750	579,001	588,620	589,211	589,318	589,633	-0.82%
YoY %	-0.39%	-2.63%	-1.63%	-0.10%	-0.02%	-0.05%	-	-
Horiz. %	95.23%	95.61%	98.20%	99.83%	99.93%	99.95%	100.00%	-

	31/12/09	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	6.06%	11.92%	37.73%	6.97%	6.77%	11.48%	13.11%	-
YoY %	-49.16%	-68.41%	441.32%	2.95%	-41.03%	-12.43%	-	-
Horiz. %	46.22%	90.92%	287.80%	53.17%	51.64%	87.57%	100.00%	-
ROE	4.31%	13.62%	39.08%	6.96%	5.46%	10.07%	8.89%	-
YoY %	-68.36%	-65.15%	461.49%	27.47%	-45.78%	13.27%	-	-
Horiz. %	48.48%	153.21%	439.60%	78.29%	61.42%	113.27%	100.00%	-

	31/12/09	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	438.84	561.46	387.64	294.05	247.70	207.93	148.40	20.09%
YoY %	-21.84%	44.84%	31.83%	18.71%	19.13%	40.11%	-	-
Horiz. %	295.71%	378.34%	261.21%	198.15%	166.91%	140.11%	100.00%	-
EPS	17.85	55.69	139.89	18.03	14.79	23.86	19.46	-1.44%
YoY %	-67.95%	-60.19%	675.87%	21.91%	-38.01%	22.61%	-	-
Horiz. %	91.73%	286.18%	718.86%	92.65%	76.00%	122.61%	100.00%	-
DPS	12.00	12.00	56.50	7.00	7.00	7.00	22.50	-10.07%
YoY %	0.00%	-78.76%	707.14%	0.00%	0.00%	-68.89%	-	-
Horiz. %	53.33%	53.33%	251.11%	31.11%	31.11%	31.11%	100.00%	-
NAPS	4.14	4.09	3.58	2.59	2.71	2.37	2.19	11.35%
YoY %	1.22%	14.25%	38.22%	-4.43%	14.35%	8.22%	-	-
Horiz. %	189.04%	186.76%	163.47%	118.26%	123.74%	108.22%	100.00%	-

	31/12/09	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 588,620
RPS	98.98	127.13	90.15	69.52	58.62	49.22	35.15	19.10%
YoY %	-22.14%	41.02%	29.67%	18.59%	19.10%	40.03%	-	-
Horiz. %	281.59%	361.68%	256.47%	197.78%	166.77%	140.03%	100.00%	-
EPS	4.03	12.61	32.53	4.26	3.50	5.65	4.61	-2.24%
YoY %	-68.04%	-61.24%	663.62%	21.71%	-38.05%	22.56%	-	-
Horiz. %	87.42%	273.54%	705.64%	92.41%	75.92%	122.56%	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	0.9338	0.9261	0.8326	0.6123	0.6414	0.561	0.5187	10.44%
YoY %	0.83%	11.23%	35.98%	-4.54%	14.33%	8.16%	-	-
Horiz. %	180.03%	178.54%	160.52%	118.05%	123.66%	108.16%	100.00%	-

	31/12/09	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	0.81	0.68	0.83	0.79	0.59	0.83	0.90	-
P/RPS	0.18	0.12	0.21	0.27	0.24	0.40	0.61	-18.62%
YoY %	50.00%	-42.86%	-22.22%	12.50%	-40.00%	-34.43%	-	-
Horiz. %	29.51%	19.67%	34.43%	44.26%	39.34%	65.57%	100.00%	-
P/EPS	4.54	1.22	0.59	4.38	3.99	3.48	4.63	-0.33%
YoY %	272.13%	106.78%	-86.53%	9.77%	14.66%	-24.84%	-	-
Horiz. %	98.06%	26.35%	12.74%	94.60%	86.18%	75.16%	100.00%	-
EY	22.04	81.90	168.55	22.83	25.07	28.75	21.62	0.32%
YoY %	-73.09%	-51.41%	638.28%	-8.93%	-12.80%	32.98%	-	-
Horiz. %	101.94%	378.82%	779.60%	105.60%	115.96%	132.98%	100.00%	-
DY	14.81	17.65	68.07	8.86	11.86	8.43	25.00	-8.46%
YoY %	-16.09%	-74.07%	668.28%	-25.30%	40.69%	-66.28%	-	-
Horiz. %	59.24%	70.60%	272.28%	35.44%	47.44%	33.72%	100.00%	-
P/NAPS	0.20	0.17	0.23	0.31	0.22	0.35	0.41	-11.41%
YoY %	17.65%	-26.09%	-25.81%	40.91%	-37.14%	-14.63%	-	-
Horiz. %	48.78%	41.46%	56.10%	75.61%	53.66%	85.37%	100.00%	-

	31/12/09	31/12/08	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	12/02/10	25/02/09	31/03/08	28/03/07	28/03/06	31/03/05	31/03/04	-
Price	0.82	0.70	0.81	0.74	0.65	0.80	0.93	-
P/RPS	0.19	0.12	0.21	0.25	0.26	0.38	0.63	-18.32%
YoY %	58.33%	-42.86%	-16.00%	-3.85%	-31.58%	-39.68%	-	-
Horiz. %	30.16%	19.05%	33.33%	39.68%	41.27%	60.32%	100.00%	-
P/EPS	4.59	1.26	0.58	4.10	4.39	3.35	4.78	-0.68%
YoY %	264.29%	117.24%	-85.85%	-6.61%	31.04%	-29.92%	-	-
Horiz. %	96.03%	26.36%	12.13%	85.77%	91.84%	70.08%	100.00%	-
EY	21.77	79.56	172.71	24.37	22.75	29.83	20.92	0.67%
YoY %	-72.64%	-53.93%	608.70%	7.12%	-23.73%	42.59%	-	-
Horiz. %	104.06%	380.31%	825.57%	116.49%	108.75%	142.59%	100.00%	-
DY	14.63	17.14	69.75	9.46	10.77	8.75	24.19	-8.14%
YoY %	-14.64%	-75.43%	637.32%	-12.16%	23.09%	-63.83%	-	-
Horiz. %	60.48%	70.86%	288.34%	39.11%	44.52%	36.17%	100.00%	-
P/NAPS	0.20	0.17	0.23	0.29	0.24	0.34	0.42	-11.77%
YoY %	17.65%	-26.09%	-20.69%	20.83%	-29.41%	-19.05%	-	-
Horiz. %	47.62%	40.48%	54.76%	69.05%	57.14%	80.95%	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