[HAPSENG] QoQ TTM 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- 28.91%
YoY- 109.55%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 2,541,568 2,191,774 2,244,456 2,034,436 1,902,133 1,790,199 1,730,835 31.22%
PBT 1,140,106 982,536 933,460 260,354 202,610 164,456 151,740 316.42%
Tax -136,449 -99,661 -86,603 -56,881 -42,958 -33,736 -31,162 184.22%
NP 1,003,657 882,875 846,857 203,473 159,652 130,720 120,578 347.71%
-
NP to SH 946,500 842,441 809,980 184,402 143,045 115,661 106,156 370.02%
-
Tax Rate 11.97% 10.14% 9.28% 21.85% 21.20% 20.51% 20.54% -
Total Cost 1,537,911 1,308,899 1,397,599 1,830,963 1,742,481 1,659,479 1,610,257 -3.19%
-
Net Worth 2,203,404 2,084,523 2,072,823 1,601,821 1,558,247 1,557,915 1,524,527 29.76%
Dividend
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 335,047 327,297 327,297 41,028 41,028 41,178 41,178 340.56%
Div Payout % 35.40% 38.85% 40.41% 22.25% 28.68% 35.60% 38.79% -
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 2,203,404 2,084,523 2,072,823 1,601,821 1,558,247 1,557,915 1,524,527 29.76%
NOSH 563,530 563,384 579,001 580,370 583,613 590,119 588,620 -3.03%
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 39.49% 40.28% 37.73% 10.00% 8.39% 7.30% 6.97% -
ROE 42.96% 40.41% 39.08% 11.51% 9.18% 7.42% 6.96% -
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 451.01 389.04 387.64 350.54 325.92 303.36 294.05 35.33%
EPS 167.96 149.53 139.89 31.77 24.51 19.60 18.03 384.82%
DPS 59.45 58.09 56.50 7.00 7.00 7.00 7.00 354.12%
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 102.08 88.03 90.15 81.71 76.40 71.90 69.52 31.22%
EPS 38.02 33.84 32.53 7.41 5.75 4.65 4.26 370.35%
DPS 13.46 13.15 13.15 1.65 1.65 1.65 1.65 341.37%
NAPS 0.885 0.8373 0.8326 0.6434 0.6259 0.6257 0.6123 29.76%
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 0.20 0.21 0.21 0.31 0.33 0.37 0.27 -19.12%
P/EPS 0.55 0.54 0.59 3.40 4.45 5.77 4.38 -76.95%
EY 182.56 184.61 168.55 29.42 22.49 17.34 22.83 335.19%
DY 64.62 71.72 68.07 6.48 6.42 6.19 8.86 307.76%
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 0.18 0.24 0.21 0.24 0.31 0.35 0.25 -20.73%
P/EPS 0.48 0.62 0.58 2.68 4.12 5.41 4.10 -78.06%
EY 209.95 160.79 172.71 37.38 24.27 18.49 24.37 358.74%
DY 74.32 62.47 69.75 8.24 6.93 6.60 9.46 329.77%
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