[HAPSENG] YoY Quarter Result on 31-Oct-2004 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
09-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -3.78%
YoY- 6.97%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 567,021 434,718 382,252 334,949 230,644 199,076 144,191 25.62%
PBT 103,702 45,958 44,231 55,336 49,437 49,094 19,156 32.49%
Tax -25,059 -11,136 -10,011 -19,635 -16,063 -18,064 -5,686 28.02%
NP 78,643 34,822 34,220 35,701 33,374 31,030 13,470 34.17%
-
NP to SH 72,140 30,783 30,651 35,701 33,374 31,030 13,470 32.25%
-
Tax Rate 24.16% 24.23% 22.63% 35.48% 32.49% 36.79% 29.68% -
Total Cost 488,378 399,896 348,032 299,248 197,270 168,046 130,721 24.55%
-
Net Worth 1,601,821 1,489,120 1,431,898 1,374,930 1,323,146 1,377,140 1,311,396 3.38%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - 79,791 - -
Div Payout % - - - - - 257.14% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 1,601,821 1,489,120 1,431,898 1,374,930 1,323,146 1,377,140 1,311,396 3.38%
NOSH 580,370 588,585 589,258 590,099 590,690 591,047 593,392 -0.36%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 13.87% 8.01% 8.95% 10.66% 14.47% 15.59% 9.34% -
ROE 4.50% 2.07% 2.14% 2.60% 2.52% 2.25% 1.03% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 97.70 73.86 64.87 56.76 39.05 33.68 24.30 26.08%
EPS 12.43 5.23 5.20 6.05 5.65 5.25 2.27 32.74%
DPS 0.00 0.00 0.00 0.00 0.00 13.50 0.00 -
NAPS 2.76 2.53 2.43 2.33 2.24 2.33 2.21 3.77%
Adjusted Per Share Value based on latest NOSH - 590,099
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 22.77 17.46 15.35 13.45 9.26 8.00 5.79 25.62%
EPS 2.90 1.24 1.23 1.43 1.34 1.25 0.54 32.31%
DPS 0.00 0.00 0.00 0.00 0.00 3.20 0.00 -
NAPS 0.6434 0.5981 0.5751 0.5523 0.5315 0.5531 0.5267 3.39%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.08 0.74 0.71 0.80 0.83 0.63 0.68 -
P/RPS 1.11 1.00 1.09 1.41 2.13 1.87 2.80 -14.28%
P/EPS 8.69 14.15 13.65 13.22 14.69 12.00 29.96 -18.63%
EY 11.51 7.07 7.33 7.56 6.81 8.33 3.34 22.88%
DY 0.00 0.00 0.00 0.00 0.00 21.43 0.00 -
P/NAPS 0.39 0.29 0.29 0.34 0.37 0.27 0.31 3.89%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 13/12/07 14/12/06 15/12/05 09/12/04 10/12/03 11/12/02 06/12/01 -
Price 0.85 0.75 0.66 0.80 0.85 0.68 0.76 -
P/RPS 0.87 1.02 1.02 1.41 2.18 2.02 3.13 -19.20%
P/EPS 6.84 14.34 12.69 13.22 15.04 12.95 33.48 -23.24%
EY 14.62 6.97 7.88 7.56 6.65 7.72 2.99 30.26%
DY 0.00 0.00 0.00 0.00 0.00 19.85 0.00 -
P/NAPS 0.31 0.30 0.27 0.34 0.38 0.29 0.34 -1.52%

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