[HAPSENG] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -76.7%
YoY- 70.68%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 875,035 657,816 427,172 208,077 672,726 499,899 299,860 103.80%
PBT 178,706 128,929 79,492 38,798 170,335 125,932 76,838 75.27%
Tax -63,968 -43,142 -27,079 -12,517 -57,538 -39,378 -21,314 107.64%
NP 114,738 85,787 52,413 26,281 112,797 86,554 55,524 62.02%
-
NP to SH 114,738 85,787 52,413 26,281 112,797 86,554 55,524 62.02%
-
Tax Rate 35.80% 33.46% 34.07% 32.26% 33.78% 31.27% 27.74% -
Total Cost 760,297 572,029 374,759 181,796 559,929 413,345 244,336 112.69%
-
Net Worth 1,293,238 1,323,435 1,382,710 1,370,155 1,264,622 1,377,532 1,360,012 -3.29%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 132,866 112,255 112,271 - 121,143 100,506 20,695 244.26%
Div Payout % 115.80% 130.85% 214.21% - 107.40% 116.12% 37.27% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,293,238 1,323,435 1,382,710 1,370,155 1,264,622 1,377,532 1,360,012 -3.29%
NOSH 590,519 590,819 590,901 590,584 590,945 591,215 591,309 -0.08%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 13.11% 13.04% 12.27% 12.63% 16.77% 17.31% 18.52% -
ROE 8.87% 6.48% 3.79% 1.92% 8.92% 6.28% 4.08% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 148.18 111.34 72.29 35.23 113.84 84.55 50.71 103.99%
EPS 19.43 14.52 8.87 4.45 19.08 14.64 9.39 62.16%
DPS 22.50 19.00 19.00 0.00 20.50 17.00 3.50 244.56%
NAPS 2.19 2.24 2.34 2.32 2.14 2.33 2.30 -3.20%
Adjusted Per Share Value based on latest NOSH - 590,584
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 35.15 26.42 17.16 8.36 27.02 20.08 12.04 103.86%
EPS 4.61 3.45 2.11 1.06 4.53 3.48 2.23 62.06%
DPS 5.34 4.51 4.51 0.00 4.87 4.04 0.83 244.74%
NAPS 0.5194 0.5316 0.5554 0.5503 0.5079 0.5533 0.5463 -3.30%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.90 0.83 0.74 0.69 0.73 0.63 0.73 -
P/RPS 0.61 0.75 1.02 1.96 0.64 0.75 1.44 -43.50%
P/EPS 4.63 5.72 8.34 15.51 3.82 4.30 7.77 -29.12%
EY 21.59 17.49 11.99 6.45 26.15 23.24 12.86 41.12%
DY 25.00 22.89 25.68 0.00 28.08 26.98 4.79 199.98%
P/NAPS 0.41 0.37 0.32 0.30 0.34 0.27 0.32 17.91%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/03/04 10/12/03 24/09/03 25/06/03 24/03/03 11/12/02 26/09/02 -
Price 0.93 0.85 0.77 0.75 0.64 0.68 0.63 -
P/RPS 0.63 0.76 1.07 2.13 0.56 0.80 1.24 -36.24%
P/EPS 4.79 5.85 8.68 16.85 3.35 4.64 6.71 -20.07%
EY 20.89 17.08 11.52 5.93 29.82 21.53 14.90 25.18%
DY 24.19 22.35 24.68 0.00 32.03 25.00 5.56 165.79%
P/NAPS 0.42 0.38 0.33 0.32 0.30 0.29 0.27 34.14%

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