[HAPSENG] YoY TTM Result on 31-Jul-2006 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 0.94%
YoY- -8.66%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 2,963,976 2,541,568 1,902,133 1,614,420 1,373,153 1,016,589 799,075 24.78%
PBT 276,652 1,140,106 202,610 139,681 155,958 206,982 172,998 8.25%
Tax -62,132 -136,449 -42,958 -38,126 -57,217 -66,536 -61,702 0.11%
NP 214,520 1,003,657 159,652 101,555 98,741 140,446 111,296 11.72%
-
NP to SH 160,141 946,500 143,045 87,867 96,200 140,446 111,296 6.33%
-
Tax Rate 22.46% 11.97% 21.20% 27.30% 36.69% 32.15% 35.67% -
Total Cost 2,749,456 1,537,911 1,742,481 1,512,865 1,274,412 876,143 687,779 26.37%
-
Net Worth 2,327,945 2,203,404 1,558,247 1,469,753 1,416,718 1,350,845 1,383,458 9.18%
Dividend
30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 67,645 335,047 41,028 41,198 41,286 41,283 212,821 -17.60%
Div Payout % 42.24% 35.40% 28.68% 46.89% 42.92% 29.39% 191.22% -
Equity
30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 2,327,945 2,203,404 1,558,247 1,469,753 1,416,718 1,350,845 1,383,458 9.18%
NOSH 563,667 563,530 583,613 587,901 590,299 589,888 591,221 -0.80%
Ratio Analysis
30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 7.24% 39.49% 8.39% 6.29% 7.19% 13.82% 13.93% -
ROE 6.88% 42.96% 9.18% 5.98% 6.79% 10.40% 8.04% -
Per Share
30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 525.84 451.01 325.92 274.61 232.62 172.34 135.16 25.79%
EPS 28.41 167.96 24.51 14.95 16.30 23.81 18.82 7.20%
DPS 12.00 59.45 7.00 7.00 7.00 7.00 36.00 -16.93%
NAPS 4.13 3.91 2.67 2.50 2.40 2.29 2.34 10.07%
Adjusted Per Share Value based on latest NOSH - 587,901
30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 119.05 102.08 76.40 64.84 55.15 40.83 32.10 24.77%
EPS 6.43 38.02 5.75 3.53 3.86 5.64 4.47 6.33%
DPS 2.72 13.46 1.65 1.65 1.66 1.66 8.55 -17.58%
NAPS 0.935 0.885 0.6259 0.5903 0.569 0.5426 0.5557 9.18%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/06/09 30/06/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.83 0.92 1.09 0.72 0.71 0.88 0.74 -
P/RPS 0.16 0.20 0.33 0.26 0.31 0.51 0.55 -18.82%
P/EPS 2.92 0.55 4.45 4.82 4.36 3.70 3.93 -4.89%
EY 34.23 182.56 22.49 20.76 22.95 27.06 25.44 5.14%
DY 14.46 64.62 6.42 9.72 9.86 7.95 48.65 -18.52%
P/NAPS 0.20 0.24 0.41 0.29 0.30 0.38 0.32 -7.63%
Price Multiplier on Announcement Date
30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 26/08/09 26/08/08 27/09/07 27/09/06 27/09/05 28/09/04 24/09/03 -
Price 0.85 0.80 1.01 0.68 0.73 0.82 0.77 -
P/RPS 0.16 0.18 0.31 0.25 0.31 0.48 0.57 -19.31%
P/EPS 2.99 0.48 4.12 4.55 4.48 3.44 4.09 -5.15%
EY 33.42 209.95 24.27 21.98 22.32 29.04 24.45 5.42%
DY 14.12 74.32 6.93 10.29 9.59 8.54 46.75 -18.30%
P/NAPS 0.21 0.20 0.38 0.27 0.30 0.36 0.33 -7.35%

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