[HAPSENG] QoQ 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- -22.67%
YoY- 130.36%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
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 219,095 208,077 172,827 199,076 156,318 143,542 120,694 48.97%
PBT 40,694 38,798 44,412 49,094 54,474 22,364 41,175 -0.78%
Tax -14,562 -12,517 -16,559 -18,064 -14,348 -6,966 -12,062 13.41%
NP 26,132 26,281 27,853 31,030 40,126 15,398 29,113 -6.96%
-
NP to SH 26,132 26,281 27,853 31,030 40,126 15,398 29,113 -6.96%
-
Tax Rate 35.78% 32.26% 37.28% 36.79% 26.34% 31.15% 29.29% -
Total Cost 192,963 181,796 144,974 168,046 116,192 128,144 91,581 64.57%
-
Net Worth 1,383,458 1,370,155 1,348,298 1,377,140 1,359,201 1,351,012 1,342,762 2.01%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 112,332 - 20,697 79,791 20,683 - 41,589 94.30%
Div Payout % 429.86% - 74.31% 257.14% 51.55% - 142.86% -
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 1,383,458 1,370,155 1,348,298 1,377,140 1,359,201 1,351,012 1,342,762 2.01%
NOSH 591,221 590,584 591,358 591,047 590,957 589,961 594,142 -0.32%
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 11.93% 12.63% 16.12% 15.59% 25.67% 10.73% 24.12% -
ROE 1.89% 1.92% 2.07% 2.25% 2.95% 1.14% 2.17% -
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 37.06 35.23 29.23 33.68 26.45 24.33 20.31 49.48%
EPS 4.42 4.45 4.71 5.25 6.79 2.61 4.90 -6.65%
DPS 19.00 0.00 3.50 13.50 3.50 0.00 7.00 94.93%
NAPS 2.34 2.32 2.28 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 8.80 8.36 6.94 8.00 6.28 5.77 4.85 48.92%
EPS 1.05 1.06 1.12 1.25 1.61 0.62 1.17 -6.97%
DPS 4.51 0.00 0.83 3.20 0.83 0.00 1.67 94.28%
NAPS 0.5557 0.5503 0.5416 0.5531 0.5459 0.5426 0.5393 2.02%
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 2.00 1.96 2.50 1.87 2.76 3.21 3.54 -31.72%
P/EPS 16.74 15.51 15.50 12.00 10.75 29.89 14.69 9.12%
EY 5.97 6.45 6.45 8.33 9.30 3.35 6.81 -8.42%
DY 25.68 0.00 4.79 21.43 4.79 0.00 9.72 91.45%
P/NAPS 0.32 0.30 0.32 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 2.08 2.13 2.19 2.02 2.38 3.37 3.64 -31.20%
P/EPS 17.42 16.85 13.59 12.95 9.28 31.42 15.10 10.02%
EY 5.74 5.93 7.36 7.72 10.78 3.18 6.62 -9.09%
DY 24.68 0.00 5.47 19.85 5.56 0.00 9.46 89.84%
P/NAPS 0.33 0.32 0.28 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