[HAPSENG] YoY TTM Result on 31-Jan-2008 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 339.25%
YoY- 663.01%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 2,789,410 2,464,242 3,165,250 2,244,456 1,730,835 1,459,458 1,225,368 14.91%
PBT 504,456 172,760 503,382 933,460 151,740 139,831 208,184 16.13%
Tax -95,403 -23,416 -126,163 -86,603 -31,162 -41,021 -67,548 6.00%
NP 409,053 149,344 377,219 846,857 120,578 98,810 140,636 19.77%
-
NP to SH 323,132 100,243 313,975 809,980 106,156 87,147 140,636 15.09%
-
Tax Rate 18.91% 13.55% 25.06% 9.28% 20.54% 29.34% 32.45% -
Total Cost 2,380,357 2,314,898 2,788,031 1,397,599 1,610,257 1,360,648 1,084,732 14.20%
-
Net Worth 2,254,207 2,324,745 2,305,737 2,072,823 1,524,527 1,596,762 1,396,685 8.42%
Dividend
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 148,781 67,490 67,639 327,297 41,178 41,282 41,272 24.19%
Div Payout % 46.04% 67.33% 21.54% 40.41% 38.79% 47.37% 29.35% -
Equity
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 2,254,207 2,324,745 2,305,737 2,072,823 1,524,527 1,596,762 1,396,685 8.42%
NOSH 563,551 561,532 563,750 579,001 588,620 589,211 589,318 -0.75%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 14.66% 6.06% 11.92% 37.73% 6.97% 6.77% 11.48% -
ROE 14.33% 4.31% 13.62% 39.08% 6.96% 5.46% 10.07% -
Per Share
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 494.97 438.84 561.46 387.64 294.05 247.70 207.93 15.78%
EPS 57.34 17.85 55.69 139.89 18.03 14.79 23.86 15.97%
DPS 26.40 12.00 12.00 56.50 7.00 7.00 7.00 25.14%
NAPS 4.00 4.14 4.09 3.58 2.59 2.71 2.37 9.24%
Adjusted Per Share Value based on latest NOSH - 579,001
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 112.04 98.98 127.13 90.15 69.52 58.62 49.22 14.91%
EPS 12.98 4.03 12.61 32.53 4.26 3.50 5.65 15.09%
DPS 5.98 2.71 2.72 13.15 1.65 1.66 1.66 24.18%
NAPS 0.9054 0.9338 0.9261 0.8326 0.6123 0.6414 0.561 8.42%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 2.36 0.81 0.68 0.83 0.79 0.59 0.83 -
P/RPS 0.48 0.18 0.12 0.21 0.27 0.24 0.40 3.12%
P/EPS 4.12 4.54 1.22 0.59 4.38 3.99 3.48 2.89%
EY 24.30 22.04 81.90 168.55 22.83 25.07 28.75 -2.80%
DY 11.19 14.81 17.65 68.07 8.86 11.86 8.43 4.90%
P/NAPS 0.59 0.20 0.17 0.23 0.31 0.22 0.35 9.22%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 18/02/11 12/02/10 25/02/09 31/03/08 28/03/07 28/03/06 31/03/05 -
Price 2.27 0.82 0.70 0.81 0.74 0.65 0.80 -
P/RPS 0.46 0.19 0.12 0.21 0.25 0.26 0.38 3.28%
P/EPS 3.96 4.59 1.26 0.58 4.10 4.39 3.35 2.86%
EY 25.26 21.77 79.56 172.71 24.37 22.75 29.83 -2.77%
DY 11.63 14.63 17.14 69.75 9.46 10.77 8.75 4.92%
P/NAPS 0.57 0.20 0.17 0.23 0.29 0.24 0.34 9.12%

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