[HAPSENG] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -5.25%
YoY- -36.16%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 3,038,274 2,034,436 1,666,886 1,420,456 1,120,894 830,643 621,006 30.75%
PBT 1,233,440 260,354 141,408 144,853 212,881 173,341 167,107 40.16%
Tax -167,766 -56,881 -39,251 -47,593 -70,108 -59,701 -51,440 22.09%
NP 1,065,674 203,473 102,157 97,260 142,773 113,640 115,667 45.51%
-
NP to SH 991,796 184,402 87,999 91,150 142,773 113,640 115,667 43.75%
-
Tax Rate 13.60% 21.85% 27.76% 32.86% 32.93% 34.44% 30.78% -
Total Cost 1,972,600 1,830,963 1,564,729 1,323,196 978,121 717,003 505,339 25.86%
-
Net Worth 2,310,401 1,601,821 1,489,120 1,431,898 1,374,930 1,323,146 1,377,140 9.13%
Dividend
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 335,047 41,028 41,198 41,286 41,283 133,029 142,064 15.59%
Div Payout % 33.78% 22.25% 46.82% 45.30% 28.92% 117.06% 122.82% -
Equity
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 2,310,401 1,601,821 1,489,120 1,431,898 1,374,930 1,323,146 1,377,140 9.13%
NOSH 563,512 580,370 588,585 589,258 590,099 590,690 591,047 -0.80%
Ratio Analysis
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 35.07% 10.00% 6.13% 6.85% 12.74% 13.68% 18.63% -
ROE 42.93% 11.51% 5.91% 6.37% 10.38% 8.59% 8.40% -
Per Share
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 539.17 350.54 283.20 241.06 189.95 140.62 105.07 31.81%
EPS 176.00 31.77 14.95 15.47 24.19 19.24 19.57 44.91%
DPS 59.46 7.00 7.00 7.00 7.00 22.50 24.00 16.56%
NAPS 4.10 2.76 2.53 2.43 2.33 2.24 2.33 10.01%
Adjusted Per Share Value based on latest NOSH - 589,258
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 122.03 81.71 66.95 57.05 45.02 33.36 24.94 30.75%
EPS 39.84 7.41 3.53 3.66 5.73 4.56 4.65 43.73%
DPS 13.46 1.65 1.65 1.66 1.66 5.34 5.71 15.58%
NAPS 0.928 0.6434 0.5981 0.5751 0.5523 0.5315 0.5531 9.13%
Price Multiplier on Financial Quarter End Date
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 30/09/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.82 1.08 0.74 0.71 0.80 0.83 0.63 -
P/RPS 0.15 0.31 0.26 0.29 0.42 0.59 0.60 -20.87%
P/EPS 0.47 3.40 4.95 4.59 3.31 4.31 3.22 -27.75%
EY 214.64 29.42 20.20 21.79 30.24 23.18 31.06 38.61%
DY 72.51 6.48 9.46 9.86 8.75 27.11 38.10 11.48%
P/NAPS 0.20 0.39 0.29 0.29 0.34 0.37 0.27 -4.94%
Price Multiplier on Announcement Date
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 28/11/08 13/12/07 14/12/06 15/12/05 09/12/04 10/12/03 11/12/02 -
Price 0.61 0.85 0.75 0.66 0.80 0.85 0.68 -
P/RPS 0.11 0.24 0.26 0.27 0.42 0.60 0.65 -25.92%
P/EPS 0.35 2.68 5.02 4.27 3.31 4.42 3.47 -32.12%
EY 288.53 37.38 19.93 23.44 30.24 22.63 28.78 47.60%
DY 97.47 8.24 9.33 10.61 8.75 26.47 35.29 18.71%
P/NAPS 0.15 0.31 0.30 0.27 0.34 0.38 0.29 -10.53%

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