[HAPSENG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.47%
YoY- -61.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,784,639 1,138,609 509,448 3,165,250 2,403,610 1,339,883 418,378 162.78%
PBT 141,324 86,178 31,840 503,382 509,944 312,908 93,309 31.85%
Tax -18,972 -14,032 -7,542 -126,163 -134,439 -78,063 -24,547 -15.76%
NP 122,352 72,146 24,298 377,219 375,505 234,845 68,762 46.78%
-
NP to SH 92,550 53,980 17,398 313,975 325,250 207,814 62,085 30.46%
-
Tax Rate 13.42% 16.28% 23.69% 25.06% 26.36% 24.95% 26.31% -
Total Cost 1,662,287 1,066,463 485,150 2,788,031 2,028,105 1,105,038 349,616 182.48%
-
Net Worth 2,327,841 2,327,112 2,325,363 2,304,662 2,310,334 2,203,234 2,084,523 7.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 28,182 28,173 - 67,618 28,174 28,174 - -
Div Payout % 30.45% 52.19% - 21.54% 8.66% 13.56% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,327,841 2,327,112 2,325,363 2,304,662 2,310,334 2,203,234 2,084,523 7.63%
NOSH 563,641 563,465 563,042 563,487 563,496 563,486 563,384 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.86% 6.34% 4.77% 11.92% 15.62% 17.53% 16.44% -
ROE 3.98% 2.32% 0.75% 13.62% 14.08% 9.43% 2.98% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 316.63 202.07 90.48 561.73 426.55 237.78 74.26 162.71%
EPS 16.42 9.58 3.09 55.72 57.72 36.88 11.02 30.42%
DPS 5.00 5.00 0.00 12.00 5.00 5.00 0.00 -
NAPS 4.13 4.13 4.13 4.09 4.10 3.91 3.70 7.59%
Adjusted Per Share Value based on latest NOSH - 563,750
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 71.68 45.73 20.46 127.13 96.54 53.82 16.80 162.83%
EPS 3.72 2.17 0.70 12.61 13.06 8.35 2.49 30.65%
DPS 1.13 1.13 0.00 2.72 1.13 1.13 0.00 -
NAPS 0.935 0.9347 0.934 0.9257 0.928 0.8849 0.8373 7.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.83 0.83 0.63 0.68 0.82 0.92 0.81 -
P/RPS 0.26 0.41 0.70 0.12 0.19 0.39 1.09 -61.50%
P/EPS 5.05 8.66 20.39 1.22 1.42 2.49 7.35 -22.11%
EY 19.78 11.54 4.90 81.94 70.39 40.09 13.60 28.33%
DY 6.02 6.02 0.00 17.65 6.10 5.43 0.00 -
P/NAPS 0.20 0.20 0.15 0.17 0.20 0.24 0.22 -6.15%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 29/05/09 25/02/09 28/11/08 26/08/08 22/05/08 -
Price 0.81 0.85 0.88 0.70 0.61 0.80 0.93 -
P/RPS 0.26 0.42 0.97 0.12 0.14 0.34 1.25 -64.86%
P/EPS 4.93 8.87 28.48 1.26 1.06 2.17 8.44 -30.09%
EY 20.27 11.27 3.51 79.60 94.62 46.10 11.85 42.98%
DY 6.17 5.88 0.00 17.14 8.20 6.25 0.00 -
P/NAPS 0.20 0.21 0.21 0.17 0.15 0.20 0.25 -13.81%

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