[HAPSENG] YoY Cumulative Quarter 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- 101.19%
YoY- 120.03%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 1,978,529 1,784,639 2,403,610 1,609,792 1,306,191 1,098,763 903,675 14.15%
PBT 332,942 141,324 509,944 209,964 101,350 99,773 163,104 12.81%
Tax -54,783 -18,972 -134,439 -53,276 -27,557 -27,335 -49,282 1.80%
NP 278,159 122,352 375,505 156,688 73,793 72,438 113,822 16.29%
-
NP to SH 220,033 92,550 325,250 143,434 65,188 64,336 113,822 11.78%
-
Tax Rate 16.45% 13.42% 26.36% 25.37% 27.19% 27.40% 30.22% -
Total Cost 1,700,370 1,662,287 2,028,105 1,453,104 1,232,398 1,026,325 789,853 13.83%
-
Net Worth 2,484,879 2,327,841 2,310,334 1,602,095 1,489,843 1,432,363 1,374,120 10.52%
Dividend
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 33,807 28,182 28,174 20,316 20,610 20,630 20,641 8.69%
Div Payout % 15.36% 30.45% 8.66% 14.16% 31.62% 32.07% 18.13% -
Equity
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 2,484,879 2,327,841 2,310,334 1,602,095 1,489,843 1,432,363 1,374,120 10.52%
NOSH 563,464 563,641 563,496 580,469 588,870 589,449 589,751 -0.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 14.06% 6.86% 15.62% 9.73% 5.65% 6.59% 12.60% -
ROE 8.85% 3.98% 14.08% 8.95% 4.38% 4.49% 8.28% -
Per Share
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 351.14 316.63 426.55 277.33 221.81 186.40 153.23 15.04%
EPS 39.05 16.42 57.72 24.71 11.07 10.91 19.30 12.64%
DPS 6.00 5.00 5.00 3.50 3.50 3.50 3.50 9.53%
NAPS 4.41 4.13 4.10 2.76 2.53 2.43 2.33 11.38%
Adjusted Per Share Value based on latest NOSH - 580,370
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 79.47 71.68 96.54 64.66 52.46 44.13 36.30 14.15%
EPS 8.84 3.72 13.06 5.76 2.62 2.58 4.57 11.79%
DPS 1.36 1.13 1.13 0.82 0.83 0.83 0.83 8.70%
NAPS 0.9981 0.935 0.928 0.6435 0.5984 0.5753 0.5519 10.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.93 0.83 0.82 1.08 0.74 0.71 0.80 -
P/RPS 0.26 0.26 0.19 0.39 0.33 0.38 0.52 -11.05%
P/EPS 2.38 5.05 1.42 4.37 6.68 6.51 4.15 -8.96%
EY 41.99 19.78 70.39 22.88 14.96 15.37 24.12 9.82%
DY 6.45 6.02 6.10 3.24 4.73 4.93 4.38 6.75%
P/NAPS 0.21 0.20 0.20 0.39 0.29 0.29 0.34 -7.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 24/11/10 23/11/09 28/11/08 13/12/07 14/12/06 15/12/05 09/12/04 -
Price 1.57 0.81 0.61 0.85 0.75 0.66 0.80 -
P/RPS 0.45 0.26 0.14 0.31 0.34 0.35 0.52 -2.41%
P/EPS 4.02 4.93 1.06 3.44 6.78 6.05 4.15 -0.53%
EY 24.87 20.27 94.62 29.07 14.76 16.54 24.12 0.51%
DY 3.82 6.17 8.20 4.12 4.67 5.30 4.38 -2.28%
P/NAPS 0.36 0.20 0.15 0.31 0.30 0.27 0.34 0.97%

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