[HAPSENG] YoY Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 99.43%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 871,473 716,511 568,726 427,172 299,860 250,766 87,560 46.63%
PBT 55,392 55,542 107,768 79,492 76,838 91,487 323,425 -25.46%
Tax -16,421 -17,324 -29,647 -27,079 -21,314 -15,485 -19,338 -2.68%
NP 38,971 38,218 78,121 52,413 55,524 76,002 304,087 -28.98%
-
NP to SH 34,405 33,685 78,121 52,413 55,524 76,002 304,087 -30.44%
-
Tax Rate 29.65% 31.19% 27.51% 34.07% 27.74% 16.93% 5.98% -
Total Cost 832,502 678,293 490,605 374,759 244,336 174,764 -216,527 -
-
Net Worth 1,472,816 1,415,094 1,350,166 1,382,710 1,360,012 1,300,346 1,271,083 2.48%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 20,619 20,636 20,635 112,271 20,695 20,781 - -
Div Payout % 59.93% 61.26% 26.42% 214.21% 37.27% 27.34% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,472,816 1,415,094 1,350,166 1,382,710 1,360,012 1,300,346 1,271,083 2.48%
NOSH 589,126 589,622 589,592 590,901 591,309 593,765 608,174 -0.52%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 4.47% 5.33% 13.74% 12.27% 18.52% 30.31% 347.29% -
ROE 2.34% 2.38% 5.79% 3.79% 4.08% 5.84% 23.92% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 147.93 121.52 96.46 72.29 50.71 42.23 14.40 47.41%
EPS 5.84 5.71 13.25 8.87 9.39 12.80 50.00 -30.07%
DPS 3.50 3.50 3.50 19.00 3.50 3.50 0.00 -
NAPS 2.50 2.40 2.29 2.34 2.30 2.19 2.09 3.02%
Adjusted Per Share Value based on latest NOSH - 591,221
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 35.00 28.78 22.84 17.16 12.04 10.07 3.52 46.61%
EPS 1.38 1.35 3.14 2.11 2.23 3.05 12.21 -30.45%
DPS 0.83 0.83 0.83 4.51 0.83 0.83 0.00 -
NAPS 0.5916 0.5684 0.5423 0.5554 0.5463 0.5223 0.5105 2.48%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.72 0.71 0.88 0.74 0.73 0.68 0.85 -
P/RPS 0.49 0.58 0.91 1.02 1.44 1.61 5.90 -33.93%
P/EPS 12.33 12.43 6.64 8.34 7.77 5.31 1.70 39.10%
EY 8.11 8.05 15.06 11.99 12.86 18.82 58.82 -28.11%
DY 4.86 4.93 3.98 25.68 4.79 5.15 0.00 -
P/NAPS 0.29 0.30 0.38 0.32 0.32 0.31 0.41 -5.60%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 27/09/05 28/09/04 24/09/03 26/09/02 17/09/01 26/09/00 -
Price 0.68 0.73 0.82 0.77 0.63 0.57 0.68 -
P/RPS 0.46 0.60 0.85 1.07 1.24 1.35 4.72 -32.15%
P/EPS 11.64 12.78 6.19 8.68 6.71 4.45 1.36 42.99%
EY 8.59 7.83 16.16 11.52 14.90 22.46 73.53 -30.07%
DY 5.15 4.79 4.27 24.68 5.56 6.14 0.00 -
P/NAPS 0.27 0.30 0.36 0.33 0.27 0.26 0.33 -3.28%

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