[HAPSENG] QoQ Annualized Quarter 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- 34.12%
YoY- 120.03%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 2,679,766 1,673,512 2,244,456 2,146,389 2,085,542 1,884,240 1,730,835 36.23%
PBT 625,816 373,236 933,461 279,952 212,524 176,932 151,740 172.44%
Tax -156,126 -98,188 -86,603 -71,034 -56,434 -45,956 -31,162 212.64%
NP 469,690 275,048 846,858 208,917 156,090 130,976 120,578 161.65%
-
NP to SH 415,628 248,340 809,981 191,245 142,588 118,496 106,156 162.60%
-
Tax Rate 24.95% 26.31% 9.28% 25.37% 26.55% 25.97% 20.54% -
Total Cost 2,210,076 1,398,464 1,397,598 1,937,472 1,929,452 1,753,264 1,610,257 25.10%
-
Net Worth 2,203,234 2,084,523 2,072,865 1,602,095 1,557,733 1,557,915 1,502,426 31.10%
Dividend
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 56,348 - 327,142 27,088 40,839 - 40,606 26.08%
Div Payout % 13.56% - 40.39% 14.16% 28.64% - 38.25% -
Equity
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 2,203,234 2,084,523 2,072,865 1,602,095 1,557,733 1,557,915 1,502,426 31.10%
NOSH 563,486 563,384 579,012 580,469 583,420 590,119 580,087 -2.03%
Ratio Analysis
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 17.53% 16.44% 37.73% 9.73% 7.48% 6.95% 6.97% -
ROE 18.86% 11.91% 39.08% 11.94% 9.15% 7.61% 7.07% -
Per Share
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 475.57 297.05 387.63 369.77 357.47 319.30 298.37 39.06%
EPS 73.76 44.08 139.89 32.95 24.44 20.08 18.30 168.05%
DPS 10.00 0.00 56.50 4.67 7.00 0.00 7.00 28.69%
NAPS 3.91 3.70 3.58 2.76 2.67 2.64 2.59 33.82%
Adjusted Per Share Value based on latest NOSH - 580,370
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 107.63 67.22 90.15 86.21 83.77 75.68 69.52 36.23%
EPS 16.69 9.97 32.53 7.68 5.73 4.76 4.26 162.72%
DPS 2.26 0.00 13.14 1.09 1.64 0.00 1.63 26.00%
NAPS 0.8849 0.8373 0.8326 0.6435 0.6257 0.6257 0.6035 31.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.92 0.81 0.83 1.08 1.09 1.13 0.79 -
P/RPS 0.19 0.27 0.21 0.29 0.30 0.35 0.26 -19.89%
P/EPS 1.25 1.84 0.59 3.28 4.46 5.63 4.32 -58.40%
EY 80.17 54.42 168.54 30.51 22.42 17.77 23.16 140.69%
DY 10.87 0.00 68.07 4.32 6.42 0.00 8.86 15.56%
P/NAPS 0.24 0.22 0.23 0.39 0.41 0.43 0.31 -16.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/08/08 22/05/08 31/03/08 13/12/07 27/09/07 27/06/07 28/03/07 -
Price 0.80 0.93 0.81 0.85 1.01 1.06 0.74 -
P/RPS 0.17 0.31 0.21 0.23 0.28 0.33 0.25 -23.87%
P/EPS 1.08 2.11 0.58 2.58 4.13 5.28 4.04 -60.67%
EY 92.20 47.40 172.70 38.76 24.20 18.94 24.73 153.66%
DY 12.50 0.00 69.75 5.49 6.93 0.00 9.46 21.78%
P/NAPS 0.20 0.25 0.23 0.31 0.38 0.40 0.29 -23.11%

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