[HAPSENG] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 8.95%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 2,244,456 2,034,436 1,902,133 1,790,199 1,730,835 1,666,886 1,614,420 24.49%
PBT 933,460 260,354 202,610 164,456 151,740 141,408 139,681 253.56%
Tax -86,603 -56,881 -42,958 -33,736 -31,162 -39,251 -38,126 72.54%
NP 846,857 203,473 159,652 130,720 120,578 102,157 101,555 309.63%
-
NP to SH 809,980 184,402 143,045 115,661 106,156 87,999 87,867 337.86%
-
Tax Rate 9.28% 21.85% 21.20% 20.51% 20.54% 27.76% 27.30% -
Total Cost 1,397,599 1,830,963 1,742,481 1,659,479 1,610,257 1,564,729 1,512,865 -5.13%
-
Net Worth 2,072,823 1,601,821 1,558,247 1,557,915 1,524,527 1,489,120 1,469,753 25.68%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 327,297 41,028 41,028 41,178 41,178 41,198 41,198 296.64%
Div Payout % 40.41% 22.25% 28.68% 35.60% 38.79% 46.82% 46.89% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 2,072,823 1,601,821 1,558,247 1,557,915 1,524,527 1,489,120 1,469,753 25.68%
NOSH 579,001 580,370 583,613 590,119 588,620 588,585 587,901 -1.00%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 37.73% 10.00% 8.39% 7.30% 6.97% 6.13% 6.29% -
ROE 39.08% 11.51% 9.18% 7.42% 6.96% 5.91% 5.98% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 387.64 350.54 325.92 303.36 294.05 283.20 274.61 25.75%
EPS 139.89 31.77 24.51 19.60 18.03 14.95 14.95 342.24%
DPS 56.50 7.00 7.00 7.00 7.00 7.00 7.00 300.84%
NAPS 3.58 2.76 2.67 2.64 2.59 2.53 2.50 26.96%
Adjusted Per Share Value based on latest NOSH - 590,119
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 90.15 81.71 76.40 71.90 69.52 66.95 64.84 24.49%
EPS 32.53 7.41 5.75 4.65 4.26 3.53 3.53 337.77%
DPS 13.15 1.65 1.65 1.65 1.65 1.65 1.65 297.48%
NAPS 0.8326 0.6434 0.6259 0.6257 0.6123 0.5981 0.5903 25.69%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.83 1.08 1.09 1.13 0.79 0.74 0.72 -
P/RPS 0.21 0.31 0.33 0.37 0.27 0.26 0.26 -13.23%
P/EPS 0.59 3.40 4.45 5.77 4.38 4.95 4.82 -75.25%
EY 168.55 29.42 22.49 17.34 22.83 20.20 20.76 302.41%
DY 68.07 6.48 6.42 6.19 8.86 9.46 9.72 264.74%
P/NAPS 0.23 0.39 0.41 0.43 0.31 0.29 0.29 -14.28%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/03/08 13/12/07 27/09/07 27/06/07 28/03/07 14/12/06 27/09/06 -
Price 0.81 0.85 1.01 1.06 0.74 0.75 0.68 -
P/RPS 0.21 0.24 0.31 0.35 0.25 0.26 0.25 -10.94%
P/EPS 0.58 2.68 4.12 5.41 4.10 5.02 4.55 -74.57%
EY 172.71 37.38 24.27 18.49 24.37 19.93 21.98 293.75%
DY 69.75 8.24 6.93 6.60 9.46 9.33 10.29 256.92%
P/NAPS 0.23 0.31 0.38 0.40 0.29 0.30 0.27 -10.11%

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