[HAPSENG] YoY TTM Result on 30-Apr-2005 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -14.79%
YoY- -7.44%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 2,191,774 1,790,199 1,524,054 1,305,819 933,607 737,261 538,024 26.76%
PBT 982,536 164,456 139,148 186,289 194,003 186,778 103,164 46.30%
Tax -99,661 -33,736 -37,953 -66,453 -64,529 -61,488 -31,977 21.15%
NP 882,875 130,720 101,195 119,836 129,474 125,290 71,187 52.97%
-
NP to SH 842,441 115,661 87,049 119,836 129,474 125,290 71,187 51.76%
-
Tax Rate 10.14% 20.51% 27.28% 35.67% 33.26% 32.92% 31.00% -
Total Cost 1,308,899 1,659,479 1,422,859 1,185,983 804,133 611,971 466,837 19.01%
-
Net Worth 2,084,523 1,557,915 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 7.59%
Dividend
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 327,297 41,178 41,282 41,272 132,969 121,172 62,410 32.28%
Div Payout % 38.85% 35.60% 47.42% 34.44% 102.70% 96.71% 87.67% -
Equity
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 2,084,523 1,557,915 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 7.59%
NOSH 563,384 590,119 588,274 590,862 590,172 590,584 589,961 -0.77%
Ratio Analysis
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 40.28% 7.30% 6.64% 9.18% 13.87% 16.99% 13.23% -
ROE 40.41% 7.42% 5.92% 8.42% 9.71% 9.14% 5.27% -
Per Share
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 389.04 303.36 259.07 221.00 158.19 124.84 91.20 27.74%
EPS 149.53 19.60 14.80 20.28 21.94 21.21 12.07 52.94%
DPS 58.09 7.00 7.00 7.00 22.50 20.50 10.50 33.48%
NAPS 3.70 2.64 2.50 2.41 2.26 2.32 2.29 8.43%
Adjusted Per Share Value based on latest NOSH - 590,862
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 88.03 71.90 61.21 52.45 37.50 29.61 21.61 26.75%
EPS 33.84 4.65 3.50 4.81 5.20 5.03 2.86 51.76%
DPS 13.15 1.65 1.66 1.66 5.34 4.87 2.51 32.25%
NAPS 0.8373 0.6257 0.5907 0.572 0.5357 0.5503 0.5426 7.59%
Price Multiplier on Financial Quarter End Date
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 31/03/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.81 1.13 0.63 0.77 0.88 0.69 0.78 -
P/RPS 0.21 0.37 0.24 0.35 0.56 0.55 0.86 -21.18%
P/EPS 0.54 5.77 4.26 3.80 4.01 3.25 6.46 -34.22%
EY 184.61 17.34 23.49 26.34 24.93 30.75 15.47 51.97%
DY 71.72 6.19 11.11 9.09 25.57 29.71 13.46 32.63%
P/NAPS 0.22 0.43 0.25 0.32 0.39 0.30 0.34 -7.08%
Price Multiplier on Announcement Date
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 22/05/08 27/06/07 28/06/06 28/06/05 22/06/04 25/06/03 28/06/02 -
Price 0.93 1.06 0.67 0.73 0.84 0.75 0.82 -
P/RPS 0.24 0.35 0.26 0.33 0.53 0.60 0.90 -20.00%
P/EPS 0.62 5.41 4.53 3.60 3.83 3.54 6.80 -33.25%
EY 160.79 18.49 22.09 27.78 26.12 28.29 14.72 49.72%
DY 62.47 6.60 10.45 9.59 26.79 27.33 12.80 30.68%
P/NAPS 0.25 0.40 0.27 0.30 0.37 0.32 0.36 -5.97%

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