[HAPSENG] QoQ Annualized Quarter 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- 26.31%
YoY- 1.32%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 2,085,542 1,884,240 1,730,835 1,741,588 1,742,946 1,646,784 1,459,458 26.95%
PBT 212,524 176,932 151,740 135,133 110,784 126,068 139,831 32.29%
Tax -56,434 -45,956 -31,162 -36,742 -32,842 -35,660 -39,029 27.95%
NP 156,090 130,976 120,578 98,390 77,942 90,408 100,802 33.95%
-
NP to SH 142,588 118,496 106,156 86,917 68,810 80,476 87,147 38.97%
-
Tax Rate 26.55% 25.97% 20.54% 27.19% 29.65% 28.29% 27.91% -
Total Cost 1,929,452 1,753,264 1,610,257 1,643,197 1,665,004 1,556,376 1,358,656 26.42%
-
Net Worth 1,557,733 1,557,915 1,502,426 1,489,843 1,472,816 1,470,687 1,443,999 5.19%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 40,839 - 40,606 27,480 41,238 - 41,257 -0.67%
Div Payout % 28.64% - 38.25% 31.62% 59.93% - 47.34% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 1,557,733 1,557,915 1,502,426 1,489,843 1,472,816 1,470,687 1,443,999 5.19%
NOSH 583,420 590,119 580,087 588,870 589,126 588,274 589,387 -0.67%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 7.48% 6.95% 6.97% 5.65% 4.47% 5.49% 6.91% -
ROE 9.15% 7.61% 7.07% 5.83% 4.67% 5.47% 6.04% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 357.47 319.30 298.37 295.75 295.85 279.93 247.62 27.81%
EPS 24.44 20.08 18.30 14.76 11.68 13.68 14.78 39.96%
DPS 7.00 0.00 7.00 4.67 7.00 0.00 7.00 0.00%
NAPS 2.67 2.64 2.59 2.53 2.50 2.50 2.45 5.91%
Adjusted Per Share Value based on latest NOSH - 588,585
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 83.77 75.68 69.52 69.95 70.01 66.14 58.62 26.95%
EPS 5.73 4.76 4.26 3.49 2.76 3.23 3.50 39.03%
DPS 1.64 0.00 1.63 1.10 1.66 0.00 1.66 -0.80%
NAPS 0.6257 0.6257 0.6035 0.5984 0.5916 0.5907 0.58 5.20%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.09 1.13 0.79 0.74 0.72 0.63 0.59 -
P/RPS 0.30 0.35 0.26 0.25 0.24 0.23 0.24 16.08%
P/EPS 4.46 5.63 4.32 5.01 6.16 4.61 3.99 7.72%
EY 22.42 17.77 23.16 19.95 16.22 21.71 25.06 -7.17%
DY 6.42 0.00 8.86 6.31 9.72 0.00 11.86 -33.65%
P/NAPS 0.41 0.43 0.31 0.29 0.29 0.25 0.24 43.04%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 27/06/07 28/03/07 14/12/06 27/09/06 28/06/06 28/03/06 -
Price 1.01 1.06 0.74 0.75 0.68 0.67 0.65 -
P/RPS 0.28 0.33 0.25 0.25 0.23 0.24 0.26 5.07%
P/EPS 4.13 5.28 4.04 5.08 5.82 4.90 4.40 -4.14%
EY 24.20 18.94 24.73 19.68 17.18 20.42 22.75 4.21%
DY 6.93 0.00 9.46 6.22 10.29 0.00 10.77 -25.52%
P/NAPS 0.38 0.40 0.29 0.30 0.27 0.27 0.27 25.66%

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