[HAPSENG] YoY TTM Result on 31-Oct-2007 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 28.91%
YoY- 109.55%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 2,658,132 2,546,279 3,038,274 2,034,436 1,666,886 1,420,456 1,120,894 15.70%
PBT 364,378 134,762 1,233,440 260,354 141,408 144,853 212,881 9.50%
Tax -59,227 -10,696 -167,766 -56,881 -39,251 -47,593 -70,108 -2.80%
NP 305,151 124,066 1,065,674 203,473 102,157 97,260 142,773 13.69%
-
NP to SH 227,726 81,275 991,796 184,402 87,999 91,150 142,773 8.20%
-
Tax Rate 16.25% 7.94% 13.60% 21.85% 27.76% 32.86% 32.93% -
Total Cost 2,352,981 2,422,213 1,972,600 1,830,963 1,564,729 1,323,196 978,121 15.98%
-
Net Worth 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 1,431,898 1,374,930 10.51%
Dividend
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 73,123 67,645 335,047 41,028 41,198 41,286 41,283 10.14%
Div Payout % 32.11% 83.23% 33.78% 22.25% 46.82% 45.30% 28.92% -
Equity
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 2,483,971 2,328,861 2,310,401 1,601,821 1,489,120 1,431,898 1,374,930 10.51%
NOSH 563,258 563,888 563,512 580,370 588,585 589,258 590,099 -0.78%
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 11.48% 4.87% 35.07% 10.00% 6.13% 6.85% 12.74% -
ROE 9.17% 3.49% 42.93% 11.51% 5.91% 6.37% 10.38% -
Per Share
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 471.92 451.56 539.17 350.54 283.20 241.06 189.95 16.62%
EPS 40.43 14.41 176.00 31.77 14.95 15.47 24.19 9.06%
DPS 13.00 12.00 59.46 7.00 7.00 7.00 7.00 11.02%
NAPS 4.41 4.13 4.10 2.76 2.53 2.43 2.33 11.38%
Adjusted Per Share Value based on latest NOSH - 580,370
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 106.77 102.27 122.03 81.71 66.95 57.05 45.02 15.71%
EPS 9.15 3.26 39.84 7.41 3.53 3.66 5.73 8.23%
DPS 2.94 2.72 13.46 1.65 1.65 1.66 1.66 10.14%
NAPS 0.9977 0.9354 0.928 0.6434 0.5981 0.5751 0.5523 10.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.93 0.83 0.82 1.08 0.74 0.71 0.80 -
P/RPS 0.20 0.18 0.15 0.31 0.26 0.29 0.42 -11.78%
P/EPS 2.30 5.76 0.47 3.40 4.95 4.59 3.31 -5.96%
EY 43.47 17.37 214.64 29.42 20.20 21.79 30.24 6.32%
DY 13.98 14.46 72.51 6.48 9.46 9.86 8.75 8.23%
P/NAPS 0.21 0.20 0.20 0.39 0.29 0.29 0.34 -7.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 24/11/10 23/11/09 28/11/08 13/12/07 14/12/06 15/12/05 09/12/04 -
Price 1.57 0.81 0.61 0.85 0.75 0.66 0.80 -
P/RPS 0.33 0.18 0.11 0.24 0.26 0.27 0.42 -3.99%
P/EPS 3.88 5.62 0.35 2.68 5.02 4.27 3.31 2.72%
EY 25.75 17.79 288.53 37.38 19.93 23.44 30.24 -2.67%
DY 8.28 14.81 97.47 8.24 9.33 10.61 8.75 -0.92%
P/NAPS 0.36 0.20 0.15 0.31 0.30 0.27 0.34 0.97%

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