[HAPSENG] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -87.02%
YoY- -75.48%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 672,726 499,899 299,860 143,542 515,651 394,957 250,766 92.72%
PBT 170,335 125,932 76,838 22,364 151,818 110,643 91,487 51.17%
Tax -57,538 -39,378 -21,314 -6,966 -33,233 -21,171 -15,485 139.32%
NP 112,797 86,554 55,524 15,398 118,585 89,472 76,002 30.01%
-
NP to SH 112,797 86,554 55,524 15,398 118,585 89,472 76,002 30.01%
-
Tax Rate 33.78% 31.27% 27.74% 31.15% 21.89% 19.13% 16.93% -
Total Cost 559,929 413,345 244,336 128,144 397,066 305,485 174,764 116.87%
-
Net Worth 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1,312,097 1,300,346 -1.83%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 121,143 100,506 20,695 - 62,381 - 20,781 222.86%
Div Payout % 107.40% 116.12% 37.27% - 52.61% - 27.34% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1,312,097 1,300,346 -1.83%
NOSH 590,945 591,215 591,309 589,961 594,113 593,709 593,765 -0.31%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 16.77% 17.31% 18.52% 10.73% 23.00% 22.65% 30.31% -
ROE 8.92% 6.28% 4.08% 1.14% 8.83% 6.82% 5.84% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 113.84 84.55 50.71 24.33 86.79 66.52 42.23 93.34%
EPS 19.08 14.64 9.39 2.61 19.96 15.07 12.80 30.39%
DPS 20.50 17.00 3.50 0.00 10.50 0.00 3.50 223.88%
NAPS 2.14 2.33 2.30 2.29 2.26 2.21 2.19 -1.52%
Adjusted Per Share Value based on latest NOSH - 589,961
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 27.02 20.08 12.04 5.77 20.71 15.86 10.07 92.74%
EPS 4.53 3.48 2.23 0.62 4.76 3.59 3.05 30.08%
DPS 4.87 4.04 0.83 0.00 2.51 0.00 0.83 224.26%
NAPS 0.5079 0.5533 0.5463 0.5426 0.5393 0.527 0.5223 -1.84%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.73 0.63 0.73 0.78 0.72 0.68 0.68 -
P/RPS 0.64 0.75 1.44 3.21 0.83 1.02 1.61 -45.84%
P/EPS 3.82 4.30 7.77 29.89 3.61 4.51 5.31 -19.66%
EY 26.15 23.24 12.86 3.35 27.72 22.16 18.82 24.44%
DY 28.08 26.98 4.79 0.00 14.58 0.00 5.15 208.82%
P/NAPS 0.34 0.27 0.32 0.34 0.32 0.31 0.31 6.33%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 24/03/03 11/12/02 26/09/02 28/06/02 25/03/02 06/12/01 17/09/01 -
Price 0.64 0.68 0.63 0.82 0.74 0.76 0.57 -
P/RPS 0.56 0.80 1.24 3.37 0.85 1.14 1.35 -44.29%
P/EPS 3.35 4.64 6.71 31.42 3.71 5.04 4.45 -17.20%
EY 29.82 21.53 14.90 3.18 26.97 19.83 22.46 20.73%
DY 32.03 25.00 5.56 0.00 14.19 0.00 6.14 199.88%
P/NAPS 0.30 0.29 0.27 0.36 0.33 0.34 0.26 9.98%

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