[HAPSENG] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -42.5%
YoY- -50.71%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 1,459,458 1,465,017 1,433,022 1,388,400 1,225,368 1,204,900 1,137,452 18.02%
PBT 139,831 133,030 111,084 128,800 208,184 217,472 215,536 -24.99%
Tax -39,029 -36,446 -34,648 -47,932 -67,548 -65,709 -59,294 -24.27%
NP 100,802 96,584 76,436 80,868 140,636 151,762 156,242 -25.27%
-
NP to SH 87,147 85,781 67,370 80,868 140,636 151,762 156,242 -32.16%
-
Tax Rate 27.91% 27.40% 31.19% 37.21% 32.45% 30.21% 27.51% -
Total Cost 1,358,656 1,368,433 1,356,586 1,307,532 1,084,732 1,053,137 981,210 24.15%
-
Net Worth 1,443,999 1,432,363 1,415,094 1,423,977 1,398,101 1,374,120 1,350,166 4.56%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 41,257 27,507 41,273 - 41,294 27,521 41,271 -0.02%
Div Payout % 47.34% 32.07% 61.26% - 29.36% 18.13% 26.42% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,443,999 1,432,363 1,415,094 1,423,977 1,398,101 1,374,120 1,350,166 4.56%
NOSH 589,387 589,449 589,622 590,862 589,916 589,751 589,592 -0.02%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.91% 6.59% 5.33% 5.82% 11.48% 12.60% 13.74% -
ROE 6.04% 5.99% 4.76% 5.68% 10.06% 11.04% 11.57% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 247.62 248.54 243.04 234.98 207.72 204.31 192.92 18.05%
EPS 14.78 14.55 11.42 13.72 23.84 25.73 26.50 -32.17%
DPS 7.00 4.67 7.00 0.00 7.00 4.67 7.00 0.00%
NAPS 2.45 2.43 2.40 2.41 2.37 2.33 2.29 4.59%
Adjusted Per Share Value based on latest NOSH - 590,862
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 58.62 58.84 57.56 55.77 49.22 48.40 45.69 18.01%
EPS 3.50 3.45 2.71 3.25 5.65 6.10 6.28 -32.20%
DPS 1.66 1.10 1.66 0.00 1.66 1.11 1.66 0.00%
NAPS 0.58 0.5753 0.5684 0.572 0.5616 0.5519 0.5423 4.56%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.59 0.71 0.71 0.77 0.83 0.80 0.88 -
P/RPS 0.24 0.29 0.29 0.33 0.40 0.39 0.46 -35.11%
P/EPS 3.99 4.88 6.21 5.63 3.48 3.11 3.32 12.99%
EY 25.06 20.50 16.09 17.77 28.72 32.17 30.11 -11.49%
DY 11.86 6.57 9.86 0.00 8.43 5.83 7.95 30.46%
P/NAPS 0.24 0.29 0.30 0.32 0.35 0.34 0.38 -26.32%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 15/12/05 27/09/05 28/06/05 31/03/05 09/12/04 28/09/04 -
Price 0.65 0.66 0.73 0.73 0.80 0.80 0.82 -
P/RPS 0.26 0.27 0.30 0.31 0.39 0.39 0.43 -28.42%
P/EPS 4.40 4.54 6.39 5.33 3.36 3.11 3.09 26.48%
EY 22.75 22.05 15.65 18.75 29.80 32.17 32.32 -20.81%
DY 10.77 7.07 9.59 0.00 8.75 5.83 8.54 16.67%
P/NAPS 0.27 0.27 0.30 0.30 0.34 0.34 0.36 -17.40%

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