[HAPSENG] YoY Cumulative 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- 90.46%
YoY- 49.05%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,042,771 871,473 716,511 568,726 427,172 299,860 250,766 26.79%
PBT 106,262 55,392 55,542 107,768 79,492 76,838 91,487 2.52%
Tax -28,217 -16,421 -17,324 -29,647 -27,079 -21,314 -15,485 10.51%
NP 78,045 38,971 38,218 78,121 52,413 55,524 76,002 0.44%
-
NP to SH 71,294 34,405 33,685 78,121 52,413 55,524 76,002 -1.05%
-
Tax Rate 26.55% 29.65% 31.19% 27.51% 34.07% 27.74% 16.93% -
Total Cost 964,726 832,502 678,293 490,605 374,759 244,336 174,764 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 20,419 20,619 20,636 20,635 112,271 20,695 20,781 -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 4.58% 2.34% 2.38% 5.79% 3.79% 4.08% 5.84% -
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 178.73 147.93 121.52 96.46 72.29 50.71 42.23 27.16%
EPS 12.22 5.84 5.71 13.25 8.87 9.39 12.80 -0.76%
DPS 3.50 3.50 3.50 3.50 19.00 3.50 3.50 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 41.88 35.00 28.78 22.84 17.16 12.04 10.07 26.79%
EPS 2.86 1.38 1.35 3.14 2.11 2.23 3.05 -1.06%
DPS 0.82 0.83 0.83 0.83 4.51 0.83 0.83 -0.20%
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 0.61 0.49 0.58 0.91 1.02 1.44 1.61 -14.92%
P/EPS 8.92 12.33 12.43 6.64 8.34 7.77 5.31 9.02%
EY 11.21 8.11 8.05 15.06 11.99 12.86 18.82 -8.26%
DY 3.21 4.86 4.93 3.98 25.68 4.79 5.15 -7.57%
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 0.57 0.46 0.60 0.85 1.07 1.24 1.35 -13.37%
P/EPS 8.27 11.64 12.78 6.19 8.68 6.71 4.45 10.87%
EY 12.10 8.59 7.83 16.16 11.52 14.90 22.46 -9.79%
DY 3.47 5.15 4.79 4.27 24.68 5.56 6.14 -9.06%
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