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

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 464.71%
YoY- 663.01%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 2,789,410 2,464,242 3,165,250 2,244,456 1,730,835 1,459,458 1,225,368 14.91%
PBT 504,456 172,760 503,382 933,461 151,740 139,831 208,184 16.13%
Tax -95,403 -23,416 -126,163 -86,603 -31,162 -39,029 -67,548 6.00%
NP 409,053 149,344 377,219 846,858 120,578 100,802 140,636 19.77%
-
NP to SH 323,132 100,243 313,975 809,981 106,156 87,147 140,636 15.09%
-
Tax Rate 18.91% 13.55% 25.06% 9.28% 20.54% 27.91% 32.45% -
Total Cost 2,380,357 2,314,898 2,788,031 1,397,598 1,610,257 1,358,656 1,084,732 14.20%
-
Net Worth 2,586,431 2,332,804 2,304,662 2,072,865 1,502,426 1,443,999 1,398,101 10.95%
Dividend
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 148,762 67,617 67,618 327,142 40,606 41,257 41,294 24.18%
Div Payout % 46.04% 67.45% 21.54% 40.39% 38.25% 47.34% 29.36% -
Equity
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 2,586,431 2,332,804 2,304,662 2,072,865 1,502,426 1,443,999 1,398,101 10.95%
NOSH 563,492 563,479 563,487 579,012 580,087 589,387 589,916 -0.77%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 14.66% 6.06% 11.92% 37.73% 6.97% 6.91% 11.48% -
ROE 12.49% 4.30% 13.62% 39.08% 7.07% 6.04% 10.06% -
Per Share
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 495.02 437.33 561.73 387.63 298.37 247.62 207.72 15.80%
EPS 17.82 17.79 55.72 139.89 18.30 14.78 23.84 -4.79%
DPS 26.40 12.00 12.00 56.50 7.00 7.00 7.00 25.14%
NAPS 4.59 4.14 4.09 3.58 2.59 2.45 2.37 11.81%
Adjusted Per Share Value based on latest NOSH - 579,001
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 112.04 98.98 127.13 90.15 69.52 58.62 49.22 14.91%
EPS 12.98 4.03 12.61 32.53 4.26 3.50 5.65 15.09%
DPS 5.98 2.72 2.72 13.14 1.63 1.66 1.66 24.18%
NAPS 1.0389 0.937 0.9257 0.8326 0.6035 0.58 0.5616 10.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 2.36 0.81 0.68 0.83 0.79 0.59 0.83 -
P/RPS 0.48 0.19 0.12 0.21 0.26 0.24 0.40 3.12%
P/EPS 4.12 4.55 1.22 0.59 4.32 3.99 3.48 2.89%
EY 24.30 21.96 81.94 168.54 23.16 25.06 28.72 -2.78%
DY 11.19 14.81 17.65 68.07 8.86 11.86 8.43 4.90%
P/NAPS 0.51 0.20 0.17 0.23 0.31 0.24 0.35 6.56%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 18/02/11 12/02/10 25/02/09 31/03/08 28/03/07 28/03/06 31/03/05 -
Price 2.27 0.82 0.70 0.81 0.74 0.65 0.80 -
P/RPS 0.46 0.19 0.12 0.21 0.25 0.26 0.39 2.82%
P/EPS 3.96 4.61 1.26 0.58 4.04 4.40 3.36 2.81%
EY 25.26 21.70 79.60 172.70 24.73 22.75 29.80 -2.75%
DY 11.63 14.63 17.14 69.75 9.46 10.77 8.75 4.92%
P/NAPS 0.49 0.20 0.17 0.23 0.29 0.27 0.34 6.37%

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