[HAPSENG] YoY Annualized Quarter Result on 31-Jul-2006 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

27-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jul-2006 [#2]

Profit Trend

QoQ- -14.5%

YoY- 2.14%

Quarter Report

QtrlyReport 31 July 2006 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Annualized Quarter Result
Revenue	2,277,218	2,679,766	2,085,542	1,742,946	1,433,022	1,137,452	854,344	18.00%
YoY %	-15.02%	28.49%	19.66%	21.63%	25.99%	33.14%	-	-
Horiz. %	266.55%	313.66%	244.11%	204.01%	167.73%	133.14%	100.00%	-
PBT	172,356	625,816	212,524	110,784	111,084	215,536	158,984	1.37%
YoY %	-72.46%	194.47%	91.84%	-0.27%	-48.46%	35.57%	-	-
Horiz. %	108.41%	393.63%	133.68%	69.68%	69.87%	135.57%	100.00%	-
Tax	-28,064	-156,126	-56,434	-32,842	-34,648	-59,294	-54,158	-10.50%
YoY %	82.02%	-176.65%	-71.83%	5.21%	41.57%	-9.48%	-	-
Horiz. %	51.82%	288.28%	104.20%	60.64%	63.98%	109.48%	100.00%	-
NP	144,292	469,690	156,090	77,942	76,436	156,242	104,826	5.54%
YoY %	-69.28%	200.91%	100.26%	1.97%	-51.08%	49.05%	-	-
Horiz. %	137.65%	448.07%	148.90%	74.35%	72.92%	149.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,960	415,628	142,588	68,810	67,370	156,242	104,826	0.49%
YoY %	-74.02%	191.49%	107.22%	2.14%	-56.88%	49.05%	-	-
Horiz. %	102.99%	396.49%	136.02%	65.64%	64.27%	149.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.28%	24.95%	26.55%	29.65%	31.19%	27.51%	34.07%	-
YoY %	-34.75%	-6.03%	-10.46%	-4.94%	13.38%	-19.25%	-	-
Horiz. %	47.78%	73.23%	77.93%	87.03%	91.55%	80.75%	100.00%	-
Total Cost	2,132,926	2,210,076	1,929,452	1,665,004	1,356,586	981,210	749,518	19.32%
YoY %	-3.49%	14.54%	15.88%	22.73%	38.26%	30.91%	-	-
Horiz. %	284.57%	294.87%	257.43%	222.14%	180.99%	130.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,327,112	2,203,234	1,557,733	1,472,816	1,415,094	1,350,166	1,382,710	9.19%
YoY %	5.62%	41.44%	5.77%	4.08%	4.81%	-2.35%	-	-
Horiz. %	168.30%	159.34%	112.66%	106.52%	102.34%	97.65%	100.00%	-

	30/06/09	30/06/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	56,346	56,348	40,839	41,238	41,273	41,271	224,542	-20.82%
YoY %	-0.00%	37.98%	-0.97%	-0.08%	0.00%	-81.62%	-	-
Horiz. %	25.09%	25.09%	18.19%	18.37%	18.38%	18.38%	100.00%	-
Div Payout %	52.19%	13.56%	28.64%	59.93%	61.26%	26.42%	214.21%	-
YoY %	284.88%	-52.65%	-52.21%	-2.17%	131.87%	-87.67%	-	-
Horiz. %	24.36%	6.33%	13.37%	27.98%	28.60%	12.33%	100.00%	-

	30/06/09	30/06/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	2,327,112	2,203,234	1,557,733	1,472,816	1,415,094	1,350,166	1,382,710	9.19%
YoY %	5.62%	41.44%	5.77%	4.08%	4.81%	-2.35%	-	-
Horiz. %	168.30%	159.34%	112.66%	106.52%	102.34%	97.65%	100.00%	-
NOSH	563,465	563,486	583,420	589,126	589,622	589,592	590,901	-0.79%
YoY %	-0.00%	-3.42%	-0.97%	-0.08%	0.01%	-0.22%	-	-
Horiz. %	95.36%	95.36%	98.73%	99.70%	99.78%	99.78%	100.00%	-

	30/06/09	30/06/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	6.34%	17.53%	7.48%	4.47%	5.33%	13.74%	12.27%	-
YoY %	-63.83%	134.36%	67.34%	-16.14%	-61.21%	11.98%	-	-
Horiz. %	51.67%	142.87%	60.96%	36.43%	43.44%	111.98%	100.00%	-
ROE	4.64%	18.86%	9.15%	4.67%	4.76%	11.57%	7.58%	-
YoY %	-75.40%	106.12%	95.93%	-1.89%	-58.86%	52.64%	-	-
Horiz. %	61.21%	248.81%	120.71%	61.61%	62.80%	152.64%	100.00%	-

	30/06/09	30/06/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	404.15	475.57	357.47	295.85	243.04	192.92	144.58	18.96%
YoY %	-15.02%	33.04%	20.83%	21.73%	25.98%	33.43%	-	-
Horiz. %	279.53%	328.93%	247.25%	204.63%	168.10%	133.43%	100.00%	-
EPS	19.16	73.76	24.44	11.68	11.42	26.50	17.74	1.30%
YoY %	-74.02%	201.80%	109.25%	2.28%	-56.91%	49.38%	-	-
Horiz. %	108.00%	415.78%	137.77%	65.84%	64.37%	149.38%	100.00%	-
DPS	10.00	10.00	7.00	7.00	7.00	7.00	38.00	-20.18%
YoY %	0.00%	42.86%	0.00%	0.00%	0.00%	-81.58%	-	-
Horiz. %	26.32%	26.32%	18.42%	18.42%	18.42%	18.42%	100.00%	-
NAPS	4.13	3.91	2.67	2.50	2.40	2.29	2.34	10.07%
YoY %	5.63%	46.44%	6.80%	4.17%	4.80%	-2.14%	-	-
Horiz. %	176.50%	167.09%	114.10%	106.84%	102.56%	97.86%	100.00%	-

	30/06/09	30/06/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 587,901
RPS	91.47	107.63	83.77	70.01	57.56	45.69	34.32	18.00%
YoY %	-15.01%	28.48%	19.65%	21.63%	25.98%	33.13%	-	-
Horiz. %	266.52%	313.61%	244.09%	203.99%	167.72%	133.13%	100.00%	-
EPS	4.34	16.69	5.73	2.76	2.71	6.28	4.21	0.51%
YoY %	-74.00%	191.27%	107.61%	1.85%	-56.85%	49.17%	-	-
Horiz. %	103.09%	396.44%	136.10%	65.56%	64.37%	149.17%	100.00%	-
DPS	2.26	2.26	1.64	1.66	1.66	1.66	9.02	-20.84%
YoY %	0.00%	37.80%	-1.20%	0.00%	0.00%	-81.60%	-	-
Horiz. %	25.06%	25.06%	18.18%	18.40%	18.40%	18.40%	100.00%	-
NAPS	0.9347	0.8849	0.6257	0.5916	0.5684	0.5423	0.5554	9.19%
YoY %	5.63%	41.43%	5.76%	4.08%	4.81%	-2.36%	-	-
Horiz. %	168.29%	159.33%	112.66%	106.52%	102.34%	97.64%	100.00%	-

	30/06/09	30/06/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	0.83	0.92	1.09	0.72	0.71	0.88	0.74	-
P/RPS	0.21	0.19	0.30	0.24	0.29	0.46	0.51	-13.91%
YoY %	10.53%	-36.67%	25.00%	-17.24%	-36.96%	-9.80%	-	-
Horiz. %	41.18%	37.25%	58.82%	47.06%	56.86%	90.20%	100.00%	-
P/EPS	4.33	1.25	4.46	6.16	6.21	3.32	4.17	0.63%
YoY %	246.40%	-71.97%	-27.60%	-0.81%	87.05%	-20.38%	-	-
Horiz. %	103.84%	29.98%	106.95%	147.72%	148.92%	79.62%	100.00%	-
EY	23.08	80.17	22.42	16.22	16.09	30.11	23.97	-0.63%
YoY %	-71.21%	257.58%	38.22%	0.81%	-46.56%	25.62%	-	-
Horiz. %	96.29%	334.46%	93.53%	67.67%	67.13%	125.62%	100.00%	-
DY	12.05	10.87	6.42	9.72	9.86	7.95	51.35	-21.71%
YoY %	10.86%	69.31%	-33.95%	-1.42%	24.03%	-84.52%	-	-
Horiz. %	23.47%	21.17%	12.50%	18.93%	19.20%	15.48%	100.00%	-
P/NAPS	0.20	0.24	0.41	0.29	0.30	0.38	0.32	-7.63%
YoY %	-16.67%	-41.46%	41.38%	-3.33%	-21.05%	18.75%	-	-
Horiz. %	62.50%	75.00%	128.12%	90.62%	93.75%	118.75%	100.00%	-

	30/06/09	30/06/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	26/08/08	27/09/07	27/09/06	27/09/05	28/09/04	24/09/03	-
Price	0.85	0.80	1.01	0.68	0.73	0.82	0.77	-
P/RPS	0.21	0.17	0.28	0.23	0.30	0.43	0.53	-14.47%
YoY %	23.53%	-39.29%	21.74%	-23.33%	-30.23%	-18.87%	-	-
Horiz. %	39.62%	32.08%	52.83%	43.40%	56.60%	81.13%	100.00%	-
P/EPS	4.44	1.08	4.13	5.82	6.39	3.09	4.34	0.38%
YoY %	311.11%	-73.85%	-29.04%	-8.92%	106.80%	-28.80%	-	-
Horiz. %	102.30%	24.88%	95.16%	134.10%	147.24%	71.20%	100.00%	-
EY	22.54	92.20	24.20	17.18	15.65	32.32	23.04	-0.36%
YoY %	-75.55%	280.99%	40.86%	9.78%	-51.58%	40.28%	-	-
Horiz. %	97.83%	400.17%	105.03%	74.57%	67.93%	140.28%	100.00%	-
DY	11.76	12.50	6.93	10.29	9.59	8.54	49.35	-21.51%
YoY %	-5.92%	80.38%	-32.65%	7.30%	12.30%	-82.70%	-	-
Horiz. %	23.83%	25.33%	14.04%	20.85%	19.43%	17.30%	100.00%	-
P/NAPS	0.21	0.20	0.38	0.27	0.30	0.36	0.33	-7.35%
YoY %	5.00%	-47.37%	40.74%	-10.00%	-16.67%	9.09%	-	-
Horiz. %	63.64%	60.61%	115.15%	81.82%	90.91%	109.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos