[HAPSENG] YoY Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 90.99%
YoY- -43.48%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 2,403,610 1,609,792 1,306,191 1,098,763 903,675 657,816 499,899 30.37%
PBT 509,944 209,964 101,350 99,773 163,104 128,929 125,932 26.64%
Tax -134,439 -53,276 -27,557 -27,335 -49,282 -43,142 -39,378 23.04%
NP 375,505 156,688 73,793 72,438 113,822 85,787 86,554 28.12%
-
NP to SH 325,250 143,434 65,188 64,336 113,822 85,787 86,554 25.05%
-
Tax Rate 26.36% 25.37% 27.19% 27.40% 30.22% 33.46% 31.27% -
Total Cost 2,028,105 1,453,104 1,232,398 1,026,325 789,853 572,029 413,345 30.82%
-
Net Worth 2,310,334 1,602,095 1,489,843 1,432,363 1,374,120 1,323,435 1,377,532 9.12%
Dividend
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 28,174 20,316 20,610 20,630 20,641 112,255 100,506 -19.33%
Div Payout % 8.66% 14.16% 31.62% 32.07% 18.13% 130.85% 116.12% -
Equity
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 2,310,334 1,602,095 1,489,843 1,432,363 1,374,120 1,323,435 1,377,532 9.12%
NOSH 563,496 580,469 588,870 589,449 589,751 590,819 591,215 -0.80%
Ratio Analysis
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 15.62% 9.73% 5.65% 6.59% 12.60% 13.04% 17.31% -
ROE 14.08% 8.95% 4.38% 4.49% 8.28% 6.48% 6.28% -
Per Share
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 426.55 277.33 221.81 186.40 153.23 111.34 84.55 31.43%
EPS 57.72 24.71 11.07 10.91 19.30 14.52 14.64 26.07%
DPS 5.00 3.50 3.50 3.50 3.50 19.00 17.00 -18.67%
NAPS 4.10 2.76 2.53 2.43 2.33 2.24 2.33 10.01%
Adjusted Per Share Value based on latest NOSH - 589,258
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 96.54 64.66 52.46 44.13 36.30 26.42 20.08 30.37%
EPS 13.06 5.76 2.62 2.58 4.57 3.45 3.48 25.02%
DPS 1.13 0.82 0.83 0.83 0.83 4.51 4.04 -19.36%
NAPS 0.928 0.6435 0.5984 0.5753 0.5519 0.5316 0.5533 9.12%
Price Multiplier on Financial Quarter End Date
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 30/09/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.82 1.08 0.74 0.71 0.80 0.83 0.63 -
P/RPS 0.19 0.39 0.33 0.38 0.52 0.75 0.75 -20.69%
P/EPS 1.42 4.37 6.68 6.51 4.15 5.72 4.30 -17.06%
EY 70.39 22.88 14.96 15.37 24.12 17.49 23.24 20.58%
DY 6.10 3.24 4.73 4.93 4.38 22.89 26.98 -22.20%
P/NAPS 0.20 0.39 0.29 0.29 0.34 0.37 0.27 -4.94%
Price Multiplier on Announcement Date
30/09/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 28/11/08 13/12/07 14/12/06 15/12/05 09/12/04 10/12/03 11/12/02 -
Price 0.61 0.85 0.75 0.66 0.80 0.85 0.68 -
P/RPS 0.14 0.31 0.34 0.35 0.52 0.76 0.80 -25.50%
P/EPS 1.06 3.44 6.78 6.05 4.15 5.85 4.64 -22.07%
EY 94.62 29.07 14.76 16.54 24.12 17.08 21.53 28.40%
DY 8.20 4.12 4.67 5.30 4.38 22.35 25.00 -17.16%
P/NAPS 0.15 0.31 0.30 0.27 0.34 0.38 0.29 -10.53%

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