[HAPSENG] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -4.77%
YoY- 49.05%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 2,085,542 1,742,946 1,433,022 1,137,452 854,344 599,720 501,532 26.79%
PBT 212,524 110,784 111,084 215,536 158,984 153,676 182,974 2.52%
Tax -56,434 -32,842 -34,648 -59,294 -54,158 -42,628 -30,970 10.51%
NP 156,090 77,942 76,436 156,242 104,826 111,048 152,004 0.44%
-
NP to SH 142,588 68,810 67,370 156,242 104,826 111,048 152,004 -1.05%
-
Tax Rate 26.55% 29.65% 31.19% 27.51% 34.07% 27.74% 16.93% -
Total Cost 1,929,452 1,665,004 1,356,586 981,210 749,518 488,672 349,528 32.92%
-
Net Worth 1,557,733 1,472,816 1,415,094 1,350,166 1,382,710 1,360,012 1,300,346 3.05%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 40,839 41,238 41,273 41,271 224,542 41,391 41,563 -0.29%
Div Payout % 28.64% 59.93% 61.26% 26.42% 214.21% 37.27% 27.34% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,557,733 1,472,816 1,415,094 1,350,166 1,382,710 1,360,012 1,300,346 3.05%
NOSH 583,420 589,126 589,622 589,592 590,901 591,309 593,765 -0.29%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 7.48% 4.47% 5.33% 13.74% 12.27% 18.52% 30.31% -
ROE 9.15% 4.67% 4.76% 11.57% 7.58% 8.17% 11.69% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 357.47 295.85 243.04 192.92 144.58 101.42 84.47 27.16%
EPS 24.44 11.68 11.42 26.50 17.74 18.78 25.60 -0.76%
DPS 7.00 7.00 7.00 7.00 38.00 7.00 7.00 0.00%
NAPS 2.67 2.50 2.40 2.29 2.34 2.30 2.19 3.35%
Adjusted Per Share Value based on latest NOSH - 589,888
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 83.77 70.01 57.56 45.69 34.32 24.09 20.14 26.80%
EPS 5.73 2.76 2.71 6.28 4.21 4.46 6.11 -1.06%
DPS 1.64 1.66 1.66 1.66 9.02 1.66 1.67 -0.30%
NAPS 0.6257 0.5916 0.5684 0.5423 0.5554 0.5463 0.5223 3.05%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.09 0.72 0.71 0.88 0.74 0.73 0.68 -
P/RPS 0.30 0.24 0.29 0.46 0.51 0.72 0.81 -15.25%
P/EPS 4.46 6.16 6.21 3.32 4.17 3.89 2.66 8.99%
EY 22.42 16.22 16.09 30.11 23.97 25.73 37.65 -8.27%
DY 6.42 9.72 9.86 7.95 51.35 9.59 10.29 -7.55%
P/NAPS 0.41 0.29 0.30 0.38 0.32 0.32 0.31 4.76%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 27/09/06 27/09/05 28/09/04 24/09/03 26/09/02 17/09/01 -
Price 1.01 0.68 0.73 0.82 0.77 0.63 0.57 -
P/RPS 0.28 0.23 0.30 0.43 0.53 0.62 0.67 -13.52%
P/EPS 4.13 5.82 6.39 3.09 4.34 3.35 2.23 10.81%
EY 24.20 17.18 15.65 32.32 23.04 29.81 44.91 -9.78%
DY 6.93 10.29 9.59 8.54 49.35 11.11 12.28 -9.09%
P/NAPS 0.38 0.27 0.30 0.36 0.33 0.27 0.26 6.52%

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