[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
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 2,464,242 3,165,250 2,244,456 1,730,835 1,459,458 1,225,368 875,035 19.11%
PBT 172,760 503,382 933,460 151,740 139,831 208,184 178,706 -0.56%
Tax -23,416 -126,163 -86,603 -31,162 -41,021 -67,548 -63,968 -15.61%
NP 149,344 377,219 846,857 120,578 98,810 140,636 114,738 4.55%
-
NP to SH 100,243 313,975 809,980 106,156 87,147 140,636 114,738 -2.25%
-
Tax Rate 13.55% 25.06% 9.28% 20.54% 29.34% 32.45% 35.80% -
Total Cost 2,314,898 2,788,031 1,397,599 1,610,257 1,360,648 1,084,732 760,297 20.69%
-
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%
Dividend
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 67,490 67,639 327,297 41,178 41,282 41,272 132,969 -10.82%
Div Payout % 67.33% 21.54% 40.41% 38.79% 47.37% 29.35% 115.89% -
Equity
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
NOSH 561,532 563,750 579,001 588,620 589,211 589,318 589,633 -0.82%
Ratio Analysis
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 6.06% 11.92% 37.73% 6.97% 6.77% 11.48% 13.11% -
ROE 4.31% 13.62% 39.08% 6.96% 5.46% 10.07% 8.89% -
Per Share
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 438.84 561.46 387.64 294.05 247.70 207.93 148.40 20.09%
EPS 17.85 55.69 139.89 18.03 14.79 23.86 19.46 -1.44%
DPS 12.00 12.00 56.50 7.00 7.00 7.00 22.50 -10.07%
NAPS 4.14 4.09 3.58 2.59 2.71 2.37 2.19 11.35%
Adjusted Per Share Value based on latest NOSH - 588,620
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 98.98 127.13 90.15 69.52 58.62 49.22 35.15 19.10%
EPS 4.03 12.61 32.53 4.26 3.50 5.65 4.61 -2.24%
DPS 2.71 2.72 13.15 1.65 1.66 1.66 5.34 -10.82%
NAPS 0.9338 0.9261 0.8326 0.6123 0.6414 0.561 0.5187 10.44%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
P/EPS 4.54 1.22 0.59 4.38 3.99 3.48 4.63 -0.33%
EY 22.04 81.90 168.55 22.83 25.07 28.75 21.62 0.32%
DY 14.81 17.65 68.07 8.86 11.86 8.43 25.00 -8.46%
P/NAPS 0.20 0.17 0.23 0.31 0.22 0.35 0.41 -11.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
P/EPS 4.59 1.26 0.58 4.10 4.39 3.35 4.78 -0.68%
EY 21.77 79.56 172.71 24.37 22.75 29.83 20.92 0.67%
DY 14.63 17.14 69.75 9.46 10.77 8.75 24.19 -8.14%
P/NAPS 0.20 0.17 0.23 0.29 0.24 0.34 0.42 -11.77%

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