[HAPSENG] YoY TTM Result on 31-Oct-2006 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 0.15%
YoY- -3.46%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 2,546,279 3,038,274 2,034,436 1,666,886 1,420,456 1,120,894 830,643 20.82%
PBT 134,762 1,233,440 260,354 141,408 144,853 212,881 173,341 -4.16%
Tax -10,696 -167,766 -56,881 -39,251 -47,593 -70,108 -59,701 -25.20%
NP 124,066 1,065,674 203,473 102,157 97,260 142,773 113,640 1.49%
-
NP to SH 81,275 991,796 184,402 87,999 91,150 142,773 113,640 -5.50%
-
Tax Rate 7.94% 13.60% 21.85% 27.76% 32.86% 32.93% 34.44% -
Total Cost 2,422,213 1,972,600 1,830,963 1,564,729 1,323,196 978,121 717,003 22.82%
-
Net Worth 2,328,861 2,310,401 1,601,821 1,489,120 1,431,898 1,374,930 1,323,146 10.02%
Dividend
30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 67,645 335,047 41,028 41,198 41,286 41,283 133,029 -10.79%
Div Payout % 83.23% 33.78% 22.25% 46.82% 45.30% 28.92% 117.06% -
Equity
30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 2,328,861 2,310,401 1,601,821 1,489,120 1,431,898 1,374,930 1,323,146 10.02%
NOSH 563,888 563,512 580,370 588,585 589,258 590,099 590,690 -0.78%
Ratio Analysis
30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 4.87% 35.07% 10.00% 6.13% 6.85% 12.74% 13.68% -
ROE 3.49% 42.93% 11.51% 5.91% 6.37% 10.38% 8.59% -
Per Share
30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 451.56 539.17 350.54 283.20 241.06 189.95 140.62 21.78%
EPS 14.41 176.00 31.77 14.95 15.47 24.19 19.24 -4.76%
DPS 12.00 59.46 7.00 7.00 7.00 7.00 22.50 -10.07%
NAPS 4.13 4.10 2.76 2.53 2.43 2.33 2.24 10.88%
Adjusted Per Share Value based on latest NOSH - 588,585
30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 102.27 122.03 81.71 66.95 57.05 45.02 33.36 20.83%
EPS 3.26 39.84 7.41 3.53 3.66 5.73 4.56 -5.51%
DPS 2.72 13.46 1.65 1.65 1.66 1.66 5.34 -10.76%
NAPS 0.9354 0.928 0.6434 0.5981 0.5751 0.5523 0.5315 10.01%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.83 0.82 1.08 0.74 0.71 0.80 0.83 -
P/RPS 0.18 0.15 0.31 0.26 0.29 0.42 0.59 -18.16%
P/EPS 5.76 0.47 3.40 4.95 4.59 3.31 4.31 5.02%
EY 17.37 214.64 29.42 20.20 21.79 30.24 23.18 -4.75%
DY 14.46 72.51 6.48 9.46 9.86 8.75 27.11 -10.07%
P/NAPS 0.20 0.20 0.39 0.29 0.29 0.34 0.37 -9.86%
Price Multiplier on Announcement Date
30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 23/11/09 28/11/08 13/12/07 14/12/06 15/12/05 09/12/04 10/12/03 -
Price 0.81 0.61 0.85 0.75 0.66 0.80 0.85 -
P/RPS 0.18 0.11 0.24 0.26 0.27 0.42 0.60 -18.40%
P/EPS 5.62 0.35 2.68 5.02 4.27 3.31 4.42 4.14%
EY 17.79 288.53 37.38 19.93 23.44 30.24 22.63 -3.98%
DY 14.81 97.47 8.24 9.33 10.61 8.75 26.47 -9.34%
P/NAPS 0.20 0.15 0.31 0.30 0.27 0.34 0.38 -10.27%

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