[HAPSENG] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -19.72%
YoY- -31.5%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 2,541,568 1,902,133 1,614,420 1,373,153 1,016,589 799,075 566,121 28.87%
PBT 1,140,106 202,610 139,681 155,958 206,982 172,998 137,169 43.00%
Tax -136,449 -42,958 -38,126 -57,217 -66,536 -61,702 -39,062 23.52%
NP 1,003,657 159,652 101,555 98,741 140,446 111,296 98,107 48.10%
-
NP to SH 946,500 143,045 87,867 96,200 140,446 111,296 98,107 46.64%
-
Tax Rate 11.97% 21.20% 27.30% 36.69% 32.15% 35.67% 28.48% -
Total Cost 1,537,911 1,742,481 1,512,865 1,274,412 876,143 687,779 468,014 22.25%
-
Net Worth 2,203,404 1,558,247 1,469,753 1,416,718 1,350,845 1,383,458 1,359,201 8.50%
Dividend
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 335,047 41,028 41,198 41,286 41,283 212,821 62,273 32.87%
Div Payout % 35.40% 28.68% 46.89% 42.92% 29.39% 191.22% 63.48% -
Equity
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 2,203,404 1,558,247 1,469,753 1,416,718 1,350,845 1,383,458 1,359,201 8.50%
NOSH 563,530 583,613 587,901 590,299 589,888 591,221 590,957 -0.79%
Ratio Analysis
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 39.49% 8.39% 6.29% 7.19% 13.82% 13.93% 17.33% -
ROE 42.96% 9.18% 5.98% 6.79% 10.40% 8.04% 7.22% -
Per Share
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 451.01 325.92 274.61 232.62 172.34 135.16 95.80 29.90%
EPS 167.96 24.51 14.95 16.30 23.81 18.82 16.60 47.83%
DPS 59.45 7.00 7.00 7.00 7.00 36.00 10.50 34.02%
NAPS 3.91 2.67 2.50 2.40 2.29 2.34 2.30 9.37%
Adjusted Per Share Value based on latest NOSH - 590,299
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 102.08 76.40 64.84 55.15 40.83 32.10 22.74 28.86%
EPS 38.02 5.75 3.53 3.86 5.64 4.47 3.94 46.65%
DPS 13.46 1.65 1.65 1.66 1.66 8.55 2.50 32.88%
NAPS 0.885 0.6259 0.5903 0.569 0.5426 0.5557 0.5459 8.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/06/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.92 1.09 0.72 0.71 0.88 0.74 0.73 -
P/RPS 0.20 0.33 0.26 0.31 0.51 0.55 0.76 -20.18%
P/EPS 0.55 4.45 4.82 4.36 3.70 3.93 4.40 -29.61%
EY 182.56 22.49 20.76 22.95 27.06 25.44 22.74 42.16%
DY 64.62 6.42 9.72 9.86 7.95 48.65 14.38 28.89%
P/NAPS 0.24 0.41 0.29 0.30 0.38 0.32 0.32 -4.74%
Price Multiplier on Announcement Date
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/08/08 27/09/07 27/09/06 27/09/05 28/09/04 24/09/03 26/09/02 -
Price 0.80 1.01 0.68 0.73 0.82 0.77 0.63 -
P/RPS 0.18 0.31 0.25 0.31 0.48 0.57 0.66 -19.70%
P/EPS 0.48 4.12 4.55 4.48 3.44 4.09 3.79 -29.46%
EY 209.95 24.27 21.98 22.32 29.04 24.45 26.35 41.98%
DY 74.32 6.93 10.29 9.59 8.54 46.75 16.67 28.72%
P/NAPS 0.20 0.38 0.27 0.30 0.36 0.33 0.27 -4.94%

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