[HAPSENG] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
11-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 3.92%
YoY- -3.26%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 854,344 832,308 672,726 666,532 599,720 574,168 515,651 40.14%
PBT 158,984 155,192 170,335 167,909 153,676 89,456 151,818 3.13%
Tax -54,158 -50,068 -57,538 -52,504 -42,628 -27,864 -33,233 38.60%
NP 104,826 105,124 112,797 115,405 111,048 61,592 118,585 -7.91%
-
NP to SH 104,826 105,124 112,797 115,405 111,048 61,592 118,585 -7.91%
-
Tax Rate 34.07% 32.26% 33.78% 31.27% 27.74% 31.15% 21.89% -
Total Cost 749,518 727,184 559,929 551,126 488,672 512,576 397,066 52.91%
-
Net Worth 1,382,710 1,370,155 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1.98%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 224,542 - 121,143 134,008 41,391 - 62,381 135.42%
Div Payout % 214.21% - 107.40% 116.12% 37.27% - 52.61% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,382,710 1,370,155 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1.98%
NOSH 590,901 590,584 590,945 591,215 591,309 589,961 594,113 -0.36%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 12.27% 12.63% 16.77% 17.31% 18.52% 10.73% 23.00% -
ROE 7.58% 7.67% 8.92% 8.38% 8.17% 4.56% 8.83% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 144.58 140.93 113.84 112.74 101.42 97.32 86.79 40.65%
EPS 17.74 17.80 19.08 19.52 18.78 10.44 19.96 -7.57%
DPS 38.00 0.00 20.50 22.67 7.00 0.00 10.50 136.27%
NAPS 2.34 2.32 2.14 2.33 2.30 2.29 2.26 2.35%
Adjusted Per Share Value based on latest NOSH - 591,047
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 34.32 33.43 27.02 26.77 24.09 23.06 20.71 40.16%
EPS 4.21 4.22 4.53 4.64 4.46 2.47 4.76 -7.88%
DPS 9.02 0.00 4.87 5.38 1.66 0.00 2.51 135.16%
NAPS 0.5554 0.5503 0.5079 0.5533 0.5463 0.5426 0.5393 1.98%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.74 0.69 0.73 0.63 0.73 0.78 0.72 -
P/RPS 0.51 0.49 0.64 0.56 0.72 0.80 0.83 -27.78%
P/EPS 4.17 3.88 3.82 3.23 3.89 7.47 3.61 10.12%
EY 23.97 25.80 26.15 30.98 25.73 13.38 27.72 -9.25%
DY 51.35 0.00 28.08 35.98 9.59 0.00 14.58 132.01%
P/NAPS 0.32 0.30 0.34 0.27 0.32 0.34 0.32 0.00%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 24/09/03 25/06/03 24/03/03 11/12/02 26/09/02 28/06/02 25/03/02 -
Price 0.77 0.75 0.64 0.68 0.63 0.82 0.74 -
P/RPS 0.53 0.53 0.56 0.60 0.62 0.84 0.85 -27.07%
P/EPS 4.34 4.21 3.35 3.48 3.35 7.85 3.71 11.05%
EY 23.04 23.73 29.82 28.71 29.81 12.73 26.97 -9.99%
DY 49.35 0.00 32.03 33.33 11.11 0.00 14.19 130.07%
P/NAPS 0.33 0.32 0.30 0.29 0.27 0.36 0.33 0.00%

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