[HAPSENG] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 80.3%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 832,308 672,726 666,532 599,720 574,168 515,651 526,609 35.79%
PBT 155,192 170,335 167,909 153,676 89,456 151,818 147,524 3.44%
Tax -50,068 -57,538 -52,504 -42,628 -27,864 -33,233 -28,228 46.68%
NP 105,124 112,797 115,405 111,048 61,592 118,585 119,296 -8.10%
-
NP to SH 105,124 112,797 115,405 111,048 61,592 118,585 119,296 -8.10%
-
Tax Rate 32.26% 33.78% 31.27% 27.74% 31.15% 21.89% 19.13% -
Total Cost 727,184 559,929 551,126 488,672 512,576 397,066 407,313 47.32%
-
Net Worth 1,370,155 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1,312,097 2.93%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 121,143 134,008 41,391 - 62,381 - -
Div Payout % - 107.40% 116.12% 37.27% - 52.61% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,370,155 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1,312,097 2.93%
NOSH 590,584 590,945 591,215 591,309 589,961 594,113 593,709 -0.35%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.63% 16.77% 17.31% 18.52% 10.73% 23.00% 22.65% -
ROE 7.67% 8.92% 8.38% 8.17% 4.56% 8.83% 9.09% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 140.93 113.84 112.74 101.42 97.32 86.79 88.70 36.27%
EPS 17.80 19.08 19.52 18.78 10.44 19.96 20.09 -7.77%
DPS 0.00 20.50 22.67 7.00 0.00 10.50 0.00 -
NAPS 2.32 2.14 2.33 2.30 2.29 2.26 2.21 3.30%
Adjusted Per Share Value based on latest NOSH - 590,957
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 33.43 27.02 26.77 24.09 23.06 20.71 21.15 35.80%
EPS 4.22 4.53 4.64 4.46 2.47 4.76 4.79 -8.12%
DPS 0.00 4.87 5.38 1.66 0.00 2.51 0.00 -
NAPS 0.5503 0.5079 0.5533 0.5463 0.5426 0.5393 0.527 2.93%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.69 0.73 0.63 0.73 0.78 0.72 0.68 -
P/RPS 0.49 0.64 0.56 0.72 0.80 0.83 0.77 -26.07%
P/EPS 3.88 3.82 3.23 3.89 7.47 3.61 3.38 9.66%
EY 25.80 26.15 30.98 25.73 13.38 27.72 29.55 -8.67%
DY 0.00 28.08 35.98 9.59 0.00 14.58 0.00 -
P/NAPS 0.30 0.34 0.27 0.32 0.34 0.32 0.31 -2.16%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 25/06/03 24/03/03 11/12/02 26/09/02 28/06/02 25/03/02 06/12/01 -
Price 0.75 0.64 0.68 0.63 0.82 0.74 0.76 -
P/RPS 0.53 0.56 0.60 0.62 0.84 0.85 0.86 -27.64%
P/EPS 4.21 3.35 3.48 3.35 7.85 3.71 3.78 7.46%
EY 23.73 29.82 28.71 29.81 12.73 26.97 26.44 -6.97%
DY 0.00 32.03 33.33 11.11 0.00 14.19 0.00 -
P/NAPS 0.32 0.30 0.29 0.27 0.36 0.33 0.34 -3.97%

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