[HAPSENG] YoY Quarter Result on 31-Jan-2007 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 33.09%
YoY- 79.6%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 679,603 761,640 634,664 424,644 360,695 321,693 217,219 21.24%
PBT 31,436 -6,562 723,496 50,390 40,058 45,080 49,777 -7.46%
Tax -4,444 8,276 -33,327 -3,605 -11,694 -18,266 -20,826 -22.96%
NP 26,992 1,714 690,169 46,785 28,364 26,814 28,951 -1.17%
-
NP to SH 7,693 -11,275 666,546 40,968 22,811 26,814 28,951 -20.05%
-
Tax Rate 14.14% - 4.61% 7.15% 29.19% 40.52% 41.84% -
Total Cost 652,611 759,926 -55,505 377,859 332,331 294,879 188,268 23.36%
-
Net Worth 2,324,745 2,305,737 2,072,823 1,524,527 1,596,762 1,396,685 1,291,297 10.44%
Dividend
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 39,307 39,462 306,870 20,601 20,622 20,626 20,637 11.49%
Div Payout % 510.95% 0.00% 46.04% 50.29% 90.41% 76.92% 71.28% -
Equity
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 2,324,745 2,305,737 2,072,823 1,524,527 1,596,762 1,396,685 1,291,297 10.44%
NOSH 561,532 563,750 579,001 588,620 589,211 589,318 589,633 -0.82%
Ratio Analysis
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 3.97% 0.23% 108.75% 11.02% 7.86% 8.34% 13.33% -
ROE 0.33% -0.49% 32.16% 2.69% 1.43% 1.92% 2.24% -
Per Share
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 121.03 135.10 109.61 72.14 61.22 54.59 36.84 22.25%
EPS 1.37 -2.00 115.12 6.96 3.87 4.55 4.91 -19.39%
DPS 7.00 7.00 53.00 3.50 3.50 3.50 3.50 12.42%
NAPS 4.14 4.09 3.58 2.59 2.71 2.37 2.19 11.35%
Adjusted Per Share Value based on latest NOSH - 588,620
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 27.30 30.59 25.49 17.06 14.49 12.92 8.72 21.25%
EPS 0.31 -0.45 26.77 1.65 0.92 1.08 1.16 -19.97%
DPS 1.58 1.59 12.33 0.83 0.83 0.83 0.83 11.48%
NAPS 0.9338 0.9261 0.8326 0.6123 0.6414 0.561 0.5187 10.44%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 31/12/09 31/12/08 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.81 0.68 0.83 0.79 0.59 0.83 0.90 -
P/RPS 0.67 0.50 0.76 1.10 0.96 1.52 2.44 -19.61%
P/EPS 59.12 -34.00 0.72 11.35 15.24 18.24 18.33 21.87%
EY 1.69 -2.94 138.70 8.81 6.56 5.48 5.46 -17.96%
DY 8.64 10.29 63.86 4.43 5.93 4.22 3.89 14.42%
P/NAPS 0.20 0.17 0.23 0.31 0.22 0.35 0.41 -11.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 12/02/10 25/02/09 31/03/08 28/03/07 28/03/06 31/03/05 31/03/04 -
Price 0.82 0.70 0.81 0.74 0.65 0.80 0.93 -
P/RPS 0.68 0.52 0.74 1.03 1.06 1.47 2.52 -19.84%
P/EPS 59.85 -35.00 0.70 10.63 16.79 17.58 18.94 21.45%
EY 1.67 -2.86 142.12 9.41 5.96 5.69 5.28 -17.66%
DY 8.54 10.00 65.43 4.73 5.38 4.38 3.76 14.86%
P/NAPS 0.20 0.17 0.23 0.29 0.24 0.34 0.42 -11.77%

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