[HAPSENG] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.01%
YoY- 628.37%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 2,953,577 2,541,974 3,256,320 2,191,774 1,790,199 1,524,054 1,305,819 14.78%
PBT 575,496 214,865 441,913 982,536 164,456 139,148 186,289 20.98%
Tax -114,643 -32,381 -109,158 -99,661 -33,736 -37,953 -66,453 9.64%
NP 460,853 182,484 332,755 882,875 130,720 101,195 119,836 25.54%
-
NP to SH 365,824 122,327 269,288 842,441 115,661 87,049 119,836 20.74%
-
Tax Rate 19.92% 15.07% 24.70% 10.14% 20.51% 27.28% 35.67% -
Total Cost 2,492,724 2,359,490 2,923,565 1,308,899 1,659,479 1,422,859 1,185,983 13.36%
-
Net Worth 2,254,430 2,376,804 2,325,363 2,084,523 1,557,915 1,470,687 1,423,977 8.06%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Div 148,781 67,490 67,639 327,297 41,178 41,282 41,272 24.18%
Div Payout % 40.67% 55.17% 25.12% 38.85% 35.60% 47.42% 34.44% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 2,254,430 2,376,804 2,325,363 2,084,523 1,557,915 1,470,687 1,423,977 8.06%
NOSH 563,607 563,223 563,042 563,384 590,119 588,274 590,862 -0.79%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 15.60% 7.18% 10.22% 40.28% 7.30% 6.64% 9.18% -
ROE 16.23% 5.15% 11.58% 40.41% 7.42% 5.92% 8.42% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 524.05 451.33 578.34 389.04 303.36 259.07 221.00 15.70%
EPS 64.91 21.72 47.83 149.53 19.60 14.80 20.28 21.71%
DPS 26.40 12.00 12.00 58.09 7.00 7.00 7.00 25.13%
NAPS 4.00 4.22 4.13 3.70 2.64 2.50 2.41 8.93%
Adjusted Per Share Value based on latest NOSH - 563,384
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 118.63 102.10 130.79 88.03 71.90 61.21 52.45 14.78%
EPS 14.69 4.91 10.82 33.84 4.65 3.50 4.81 20.75%
DPS 5.98 2.71 2.72 13.15 1.65 1.66 1.66 24.16%
NAPS 0.9055 0.9547 0.934 0.8373 0.6257 0.5907 0.572 8.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 28/04/06 29/04/05 -
Price 2.15 0.88 0.63 0.81 1.13 0.63 0.77 -
P/RPS 0.41 0.19 0.11 0.21 0.37 0.24 0.35 2.70%
P/EPS 3.31 4.05 1.32 0.54 5.77 4.26 3.80 -2.30%
EY 30.19 24.68 75.92 184.61 17.34 23.49 26.34 2.33%
DY 12.28 13.64 19.05 71.72 6.19 11.11 9.09 5.21%
P/NAPS 0.54 0.21 0.15 0.22 0.43 0.25 0.32 9.24%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 30/04/07 30/04/06 30/04/05 CAGR
Date 06/05/11 27/05/10 29/05/09 22/05/08 27/06/07 28/06/06 28/06/05 -
Price 1.97 0.93 0.88 0.93 1.06 0.67 0.73 -
P/RPS 0.38 0.21 0.15 0.24 0.35 0.26 0.33 2.41%
P/EPS 3.04 4.28 1.84 0.62 5.41 4.53 3.60 -2.81%
EY 32.95 23.35 54.35 160.79 18.49 22.09 27.78 2.92%
DY 13.40 12.90 13.64 62.47 6.60 10.45 9.59 5.81%
P/NAPS 0.49 0.22 0.21 0.25 0.40 0.27 0.30 8.63%

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