[HAPSENG] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.47%
YoY- -61.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Revenue 3,628,380 2,789,410 2,464,242 3,165,250 2,244,456 1,730,835 1,459,458 16.63%
PBT 634,999 504,456 172,760 503,382 933,461 151,740 139,831 29.13%
Tax -141,872 -95,403 -23,416 -126,163 -86,603 -31,162 -39,029 24.37%
NP 493,127 409,053 149,344 377,219 846,858 120,578 100,802 30.77%
-
NP to SH 375,602 323,132 100,243 313,975 809,981 106,156 87,147 28.00%
-
Tax Rate 22.34% 18.91% 13.55% 25.06% 9.28% 20.54% 27.91% -
Total Cost 3,135,253 2,380,357 2,314,898 2,788,031 1,397,598 1,610,257 1,358,656 15.17%
-
Net Worth 3,008,801 2,586,431 2,332,804 2,304,662 2,072,865 1,502,426 1,443,999 13.20%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Div 171,362 148,762 67,617 67,618 327,142 40,606 41,257 27.20%
Div Payout % 45.62% 46.04% 67.45% 21.54% 40.39% 38.25% 47.34% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 3,008,801 2,586,431 2,332,804 2,304,662 2,072,865 1,502,426 1,443,999 13.20%
NOSH 1,992,583 563,492 563,479 563,487 579,012 580,087 589,387 22.85%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 13.59% 14.66% 6.06% 11.92% 37.73% 6.97% 6.91% -
ROE 12.48% 12.49% 4.30% 13.62% 39.08% 7.07% 6.04% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
RPS 182.09 495.02 437.33 561.73 387.63 298.37 247.62 -5.06%
EPS 18.85 17.82 17.79 55.72 139.89 18.30 14.78 4.19%
DPS 8.60 26.40 12.00 12.00 56.50 7.00 7.00 3.53%
NAPS 1.51 4.59 4.14 4.09 3.58 2.59 2.45 -7.85%
Adjusted Per Share Value based on latest NOSH - 563,750
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
RPS 145.74 112.04 98.98 127.13 90.15 69.52 58.62 16.63%
EPS 15.09 12.98 4.03 12.61 32.53 4.26 3.50 28.00%
DPS 6.88 5.98 2.72 2.72 13.14 1.63 1.66 27.15%
NAPS 1.2085 1.0389 0.937 0.9257 0.8326 0.6035 0.58 13.20%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/01/08 31/01/07 27/01/06 -
Price 1.59 2.36 0.81 0.68 0.83 0.79 0.59 -
P/RPS 0.87 0.48 0.19 0.12 0.21 0.26 0.24 24.31%
P/EPS 8.44 4.12 4.55 1.22 0.59 4.32 3.99 13.49%
EY 11.86 24.30 21.96 81.94 168.54 23.16 25.06 -11.87%
DY 5.41 11.19 14.81 17.65 68.07 8.86 11.86 -12.42%
P/NAPS 1.05 0.51 0.20 0.17 0.23 0.31 0.24 28.32%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Date 14/02/12 18/02/11 12/02/10 25/02/09 31/03/08 28/03/07 28/03/06 -
Price 1.68 2.27 0.82 0.70 0.81 0.74 0.65 -
P/RPS 0.92 0.46 0.19 0.12 0.21 0.25 0.26 23.80%
P/EPS 8.91 3.96 4.61 1.26 0.58 4.04 4.40 12.66%
EY 11.22 25.26 21.70 79.60 172.70 24.73 22.75 -11.25%
DY 5.12 11.63 14.63 17.14 69.75 9.46 10.77 -11.80%
P/NAPS 1.11 0.49 0.20 0.17 0.23 0.29 0.27 26.98%

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