[HAPSENG] QoQ 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- 115.48%
YoY- 0.43%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
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 571,711 471,060 424,644 434,718 459,777 411,696 360,695 36.05%
PBT 62,029 44,233 50,390 45,958 23,875 31,517 40,058 33.95%
Tax -16,728 -11,489 -3,605 -11,136 -7,506 -8,915 -11,694 27.03%
NP 45,301 32,744 46,785 34,822 16,369 22,602 28,364 36.75%
-
NP to SH 41,670 29,624 40,968 30,783 14,286 20,119 22,811 49.60%
-
Tax Rate 26.97% 25.97% 7.15% 24.23% 31.44% 28.29% 29.19% -
Total Cost 526,410 438,316 377,859 399,896 443,408 389,094 332,331 35.99%
-
Net Worth 1,558,247 1,557,915 1,524,527 1,489,120 1,469,753 1,470,687 1,596,762 -1.61%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 20,426 - 20,601 - 20,576 - 20,622 -0.63%
Div Payout % 49.02% - 50.29% - 144.03% - 90.41% -
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 1,558,247 1,557,915 1,524,527 1,489,120 1,469,753 1,470,687 1,596,762 -1.61%
NOSH 583,613 590,119 588,620 588,585 587,901 588,274 589,211 -0.63%
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 7.92% 6.95% 11.02% 8.01% 3.56% 5.49% 7.86% -
ROE 2.67% 1.90% 2.69% 2.07% 0.97% 1.37% 1.43% -
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 97.96 79.82 72.14 73.86 78.21 69.98 61.22 36.92%
EPS 7.14 5.02 6.96 5.23 2.43 3.42 3.87 50.59%
DPS 3.50 0.00 3.50 0.00 3.50 0.00 3.50 0.00%
NAPS 2.67 2.64 2.59 2.53 2.50 2.50 2.71 -0.98%
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 22.96 18.92 17.06 17.46 18.47 16.54 14.49 36.03%
EPS 1.67 1.19 1.65 1.24 0.57 0.81 0.92 48.96%
DPS 0.82 0.00 0.83 0.00 0.83 0.00 0.83 -0.80%
NAPS 0.6259 0.6257 0.6123 0.5981 0.5903 0.5907 0.6414 -1.62%
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 1.11 1.42 1.10 1.00 0.92 0.90 0.96 10.19%
P/EPS 15.27 22.51 11.35 14.15 29.63 18.42 15.24 0.13%
EY 6.55 4.44 8.81 7.07 3.37 5.43 6.56 -0.10%
DY 3.21 0.00 4.43 0.00 4.86 0.00 5.93 -33.65%
P/NAPS 0.41 0.43 0.31 0.29 0.29 0.25 0.22 51.61%
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 1.03 1.33 1.03 1.02 0.87 0.96 1.06 -1.90%
P/EPS 14.15 21.12 10.63 14.34 27.98 19.59 16.79 -10.80%
EY 7.07 4.74 9.41 6.97 3.57 5.10 5.96 12.09%
DY 3.47 0.00 4.73 0.00 5.15 0.00 5.38 -25.40%
P/NAPS 0.38 0.40 0.29 0.30 0.27 0.27 0.24 35.96%

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