[HAPSENG] QoQ Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 140.66%
YoY- 107.22%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 418,378 2,244,456 1,609,792 1,042,771 471,060 1,730,835 1,306,191 -55.23%
PBT 93,309 933,461 209,964 106,262 44,233 151,740 101,350 -5.66%
Tax -24,547 -86,603 -53,276 -28,217 -11,489 -31,162 -27,557 -7.84%
NP 68,762 846,858 156,688 78,045 32,744 120,578 73,793 -4.86%
-
NP to SH 62,085 809,981 143,434 71,294 29,624 106,156 65,188 -3.38%
-
Tax Rate 26.31% 9.28% 25.37% 26.55% 25.97% 20.54% 27.19% -
Total Cost 349,616 1,397,598 1,453,104 964,726 438,316 1,610,257 1,232,398 -58.91%
-
Net Worth 2,084,523 2,072,865 1,602,095 1,557,733 1,557,915 1,502,426 1,489,843 26.75%
Dividend
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 327,142 20,316 20,419 - 40,606 20,610 -
Div Payout % - 40.39% 14.16% 28.64% - 38.25% 31.62% -
Equity
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 2,084,523 2,072,865 1,602,095 1,557,733 1,557,915 1,502,426 1,489,843 26.75%
NOSH 563,384 579,012 580,469 583,420 590,119 580,087 588,870 -3.07%
Ratio Analysis
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 16.44% 37.73% 9.73% 7.48% 6.95% 6.97% 5.65% -
ROE 2.98% 39.08% 8.95% 4.58% 1.90% 7.07% 4.38% -
Per Share
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 74.26 387.63 277.33 178.73 79.82 298.37 221.81 -53.81%
EPS 11.02 139.89 24.71 12.22 5.02 18.30 11.07 -0.31%
DPS 0.00 56.50 3.50 3.50 0.00 7.00 3.50 -
NAPS 3.70 3.58 2.76 2.67 2.64 2.59 2.53 30.78%
Adjusted Per Share Value based on latest NOSH - 583,613
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 16.80 90.15 64.66 41.88 18.92 69.52 52.46 -55.24%
EPS 2.49 32.53 5.76 2.86 1.19 4.26 2.62 -3.52%
DPS 0.00 13.14 0.82 0.82 0.00 1.63 0.83 -
NAPS 0.8373 0.8326 0.6435 0.6257 0.6257 0.6035 0.5984 26.76%
Price Multiplier on Financial Quarter End Date
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.81 0.83 1.08 1.09 1.13 0.79 0.74 -
P/RPS 1.09 0.21 0.39 0.61 1.42 0.26 0.33 132.46%
P/EPS 7.35 0.59 4.37 8.92 22.51 4.32 6.68 6.98%
EY 13.60 168.54 22.88 11.21 4.44 23.16 14.96 -6.50%
DY 0.00 68.07 3.24 3.21 0.00 8.86 4.73 -
P/NAPS 0.22 0.23 0.39 0.41 0.43 0.31 0.29 -17.71%
Price Multiplier on Announcement Date
31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 22/05/08 31/03/08 13/12/07 27/09/07 27/06/07 28/03/07 14/12/06 -
Price 0.93 0.81 0.85 1.01 1.06 0.74 0.75 -
P/RPS 1.25 0.21 0.31 0.57 1.33 0.25 0.34 150.72%
P/EPS 8.44 0.58 3.44 8.27 21.12 4.04 6.78 16.72%
EY 11.85 172.70 29.07 12.10 4.74 24.73 14.76 -14.36%
DY 0.00 69.75 4.12 3.47 0.00 9.46 4.67 -
P/NAPS 0.25 0.23 0.31 0.38 0.40 0.29 0.30 -12.07%

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