[HAPSENG] YoY TTM Result on 31-Jul-2007 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 23.68%
YoY- 62.8%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 2,577,330 2,963,976 2,541,568 1,902,133 1,614,420 1,373,153 1,016,589 17.02%
PBT 330,025 276,652 1,140,106 202,610 139,681 155,958 206,982 8.20%
Tax -43,821 -62,132 -136,449 -42,958 -38,126 -57,217 -66,536 -6.81%
NP 286,204 214,520 1,003,657 159,652 101,555 98,741 140,446 12.78%
-
NP to SH 218,419 160,141 946,500 143,045 87,867 96,200 140,446 7.74%
-
Tax Rate 13.28% 22.46% 11.97% 21.20% 27.30% 36.69% 32.15% -
Total Cost 2,291,126 2,749,456 1,537,911 1,742,481 1,512,865 1,274,412 876,143 17.63%
-
Net Worth 2,468,615 2,327,945 2,203,404 1,558,247 1,469,753 1,416,718 1,350,845 10.72%
Dividend
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 73,123 67,645 335,047 41,028 41,198 41,286 41,283 10.14%
Div Payout % 33.48% 42.24% 35.40% 28.68% 46.89% 42.92% 29.39% -
Equity
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 2,468,615 2,327,945 2,203,404 1,558,247 1,469,753 1,416,718 1,350,845 10.72%
NOSH 563,610 563,667 563,530 583,613 587,901 590,299 589,888 -0.76%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.10% 7.24% 39.49% 8.39% 6.29% 7.19% 13.82% -
ROE 8.85% 6.88% 42.96% 9.18% 5.98% 6.79% 10.40% -
Per Share
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 457.29 525.84 451.01 325.92 274.61 232.62 172.34 17.92%
EPS 38.75 28.41 167.96 24.51 14.95 16.30 23.81 8.57%
DPS 13.00 12.00 59.45 7.00 7.00 7.00 7.00 11.02%
NAPS 4.38 4.13 3.91 2.67 2.50 2.40 2.29 11.58%
Adjusted Per Share Value based on latest NOSH - 583,613
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 103.52 119.05 102.08 76.40 64.84 55.15 40.83 17.02%
EPS 8.77 6.43 38.02 5.75 3.53 3.86 5.64 7.74%
DPS 2.94 2.72 13.46 1.65 1.65 1.66 1.66 10.14%
NAPS 0.9915 0.935 0.885 0.6259 0.5903 0.569 0.5426 10.72%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.96 0.83 0.92 1.09 0.72 0.71 0.88 -
P/RPS 0.21 0.16 0.20 0.33 0.26 0.31 0.51 -13.92%
P/EPS 2.48 2.92 0.55 4.45 4.82 4.36 3.70 -6.53%
EY 40.37 34.23 182.56 22.49 20.76 22.95 27.06 6.99%
DY 13.54 14.46 64.62 6.42 9.72 9.86 7.95 9.41%
P/NAPS 0.22 0.20 0.24 0.41 0.29 0.30 0.38 -8.82%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 25/08/10 26/08/09 26/08/08 27/09/07 27/09/06 27/09/05 28/09/04 -
Price 0.88 0.85 0.80 1.01 0.68 0.73 0.82 -
P/RPS 0.19 0.16 0.18 0.31 0.25 0.31 0.48 -14.49%
P/EPS 2.27 2.99 0.48 4.12 4.55 4.48 3.44 -6.78%
EY 44.04 33.42 209.95 24.27 21.98 22.32 29.04 7.29%
DY 14.77 14.12 74.32 6.93 10.29 9.59 8.54 9.69%
P/NAPS 0.20 0.21 0.20 0.38 0.27 0.30 0.36 -9.45%

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