[HAPSENG] YoY TTM 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- -68.34%
YoY- -61.24%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM 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 634,999 504,456 172,760 503,382 933,460 151,740 139,831 29.13%
Tax -141,872 -95,403 -23,416 -126,163 -86,603 -31,162 -41,021 23.32%
NP 493,127 409,053 149,344 377,219 846,857 120,578 98,810 31.21%
-
NP to SH 375,602 323,132 100,243 313,975 809,980 106,156 87,147 28.00%
-
Tax Rate 22.34% 18.91% 13.55% 25.06% 9.28% 20.54% 29.34% -
Total Cost 3,135,253 2,380,357 2,314,898 2,788,031 1,397,599 1,610,257 1,360,648 15.14%
-
Net Worth 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 1,524,527 1,596,762 13.06%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/01/08 31/01/07 31/01/06 CAGR
Div 176,032 148,781 67,490 67,639 327,297 41,178 41,282 27.77%
Div Payout % 46.87% 46.04% 67.33% 21.54% 40.41% 38.79% 47.37% -
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 3,302,083 2,254,207 2,324,745 2,305,737 2,072,823 1,524,527 1,596,762 13.06%
NOSH 2,186,810 563,551 561,532 563,750 579,001 588,620 589,211 24.80%
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% 6.77% -
ROE 11.37% 14.33% 4.31% 13.62% 39.08% 6.96% 5.46% -
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 165.92 494.97 438.84 561.46 387.64 294.05 247.70 -6.54%
EPS 17.18 57.34 17.85 55.69 139.89 18.03 14.79 2.56%
DPS 8.05 26.40 12.00 12.00 56.50 7.00 7.00 2.38%
NAPS 1.51 4.00 4.14 4.09 3.58 2.59 2.71 -9.41%
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 7.07 5.98 2.71 2.72 13.15 1.65 1.66 27.74%
NAPS 1.3263 0.9054 0.9338 0.9261 0.8326 0.6123 0.6414 13.06%
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 0.96 0.48 0.18 0.12 0.21 0.27 0.24 26.39%
P/EPS 9.26 4.12 4.54 1.22 0.59 4.38 3.99 15.28%
EY 10.80 24.30 22.04 81.90 168.55 22.83 25.07 -13.26%
DY 5.06 11.19 14.81 17.65 68.07 8.86 11.86 -13.40%
P/NAPS 1.05 0.59 0.20 0.17 0.23 0.31 0.22 30.22%
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 1.01 0.46 0.19 0.12 0.21 0.25 0.26 25.77%
P/EPS 9.78 3.96 4.59 1.26 0.58 4.10 4.39 14.49%
EY 10.22 25.26 21.77 79.56 172.71 24.37 22.75 -12.64%
DY 4.79 11.63 14.63 17.14 69.75 9.46 10.77 -12.79%
P/NAPS 1.11 0.57 0.20 0.17 0.23 0.29 0.24 29.53%

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