[HAPSENG] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
10-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 63.68%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,306,191 1,098,763 903,675 657,816 499,899 394,957 135,830 45.80%
PBT 101,350 99,773 163,104 128,929 125,932 110,643 406,537 -20.65%
Tax -27,557 -27,335 -49,282 -43,142 -39,378 -21,171 -30,619 -1.73%
NP 73,793 72,438 113,822 85,787 86,554 89,472 375,918 -23.75%
-
NP to SH 65,188 64,336 113,822 85,787 86,554 89,472 375,918 -25.31%
-
Tax Rate 27.19% 27.40% 30.22% 33.46% 31.27% 19.13% 7.53% -
Total Cost 1,232,398 1,026,325 789,853 572,029 413,345 305,485 -240,088 -
-
Net Worth 1,489,843 1,432,363 1,374,120 1,323,435 1,377,532 1,312,097 1,341,697 1.76%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 20,610 20,630 20,641 112,255 100,506 - - -
Div Payout % 31.62% 32.07% 18.13% 130.85% 116.12% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,489,843 1,432,363 1,374,120 1,323,435 1,377,532 1,312,097 1,341,697 1.76%
NOSH 588,870 589,449 589,751 590,819 591,215 593,709 607,102 -0.50%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 5.65% 6.59% 12.60% 13.04% 17.31% 22.65% 276.76% -
ROE 4.38% 4.49% 8.28% 6.48% 6.28% 6.82% 28.02% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 221.81 186.40 153.23 111.34 84.55 66.52 22.37 46.54%
EPS 11.07 10.91 19.30 14.52 14.64 15.07 61.92 -24.93%
DPS 3.50 3.50 3.50 19.00 17.00 0.00 0.00 -
NAPS 2.53 2.43 2.33 2.24 2.33 2.21 2.21 2.27%
Adjusted Per Share Value based on latest NOSH - 590,690
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 52.46 44.13 36.30 26.42 20.08 15.86 5.46 45.77%
EPS 2.62 2.58 4.57 3.45 3.48 3.59 15.10 -25.30%
DPS 0.83 0.83 0.83 4.51 4.04 0.00 0.00 -
NAPS 0.5984 0.5753 0.5519 0.5316 0.5533 0.527 0.5389 1.76%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.74 0.71 0.80 0.83 0.63 0.68 0.70 -
P/RPS 0.33 0.38 0.52 0.75 0.75 1.02 3.13 -31.25%
P/EPS 6.68 6.51 4.15 5.72 4.30 4.51 1.13 34.44%
EY 14.96 15.37 24.12 17.49 23.24 22.16 88.46 -25.62%
DY 4.73 4.93 4.38 22.89 26.98 0.00 0.00 -
P/NAPS 0.29 0.29 0.34 0.37 0.27 0.31 0.32 -1.62%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 14/12/06 15/12/05 09/12/04 10/12/03 11/12/02 06/12/01 15/12/00 -
Price 0.75 0.66 0.80 0.85 0.68 0.76 0.77 -
P/RPS 0.34 0.35 0.52 0.76 0.80 1.14 3.44 -31.99%
P/EPS 6.78 6.05 4.15 5.85 4.64 5.04 1.24 32.71%
EY 14.76 16.54 24.12 17.08 21.53 19.83 80.42 -24.60%
DY 4.67 5.30 4.38 22.35 25.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.34 0.38 0.29 0.34 0.35 -2.53%

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