[HAPSENG] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -64.25%
YoY- 56.07%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 1,225,368 903,675 568,726 266,649 875,035 657,816 427,172 101.24%
PBT 208,184 163,104 107,768 54,095 178,706 128,929 79,492 89.44%
Tax -67,548 -49,282 -29,647 -13,078 -63,968 -43,142 -27,079 83.42%
NP 140,636 113,822 78,121 41,017 114,738 85,787 52,413 92.51%
-
NP to SH 140,636 113,822 78,121 41,017 114,738 85,787 52,413 92.51%
-
Tax Rate 32.45% 30.22% 27.51% 24.18% 35.80% 33.46% 34.07% -
Total Cost 1,084,732 789,853 490,605 225,632 760,297 572,029 374,759 102.44%
-
Net Worth 1,398,101 1,374,120 1,350,166 1,333,790 1,293,238 1,323,435 1,382,710 0.73%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 41,294 20,641 20,635 - 132,866 112,255 112,271 -48.50%
Div Payout % 29.36% 18.13% 26.42% - 115.80% 130.85% 214.21% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 1,398,101 1,374,120 1,350,166 1,333,790 1,293,238 1,323,435 1,382,710 0.73%
NOSH 589,916 589,751 589,592 590,172 590,519 590,819 590,901 -0.11%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 11.48% 12.60% 13.74% 15.38% 13.11% 13.04% 12.27% -
ROE 10.06% 8.28% 5.79% 3.08% 8.87% 6.48% 3.79% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 207.72 153.23 96.46 45.18 148.18 111.34 72.29 101.47%
EPS 23.84 19.30 13.25 6.95 19.43 14.52 8.87 92.73%
DPS 7.00 3.50 3.50 0.00 22.50 19.00 19.00 -48.45%
NAPS 2.37 2.33 2.29 2.26 2.19 2.24 2.34 0.84%
Adjusted Per Share Value based on latest NOSH - 590,172
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 49.22 36.30 22.84 10.71 35.15 26.42 17.16 101.23%
EPS 5.65 4.57 3.14 1.65 4.61 3.45 2.11 92.25%
DPS 1.66 0.83 0.83 0.00 5.34 4.51 4.51 -48.48%
NAPS 0.5616 0.5519 0.5423 0.5357 0.5194 0.5316 0.5554 0.73%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.83 0.80 0.88 0.88 0.90 0.83 0.74 -
P/RPS 0.40 0.52 0.91 1.95 0.61 0.75 1.02 -46.27%
P/EPS 3.48 4.15 6.64 12.66 4.63 5.72 8.34 -44.01%
EY 28.72 24.12 15.06 7.90 21.59 17.49 11.99 78.55%
DY 8.43 4.38 3.98 0.00 25.00 22.89 25.68 -52.25%
P/NAPS 0.35 0.34 0.38 0.39 0.41 0.37 0.32 6.12%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 09/12/04 28/09/04 22/06/04 31/03/04 10/12/03 24/09/03 -
Price 0.80 0.80 0.82 0.84 0.93 0.85 0.77 -
P/RPS 0.39 0.52 0.85 1.86 0.63 0.76 1.07 -48.81%
P/EPS 3.36 4.15 6.19 12.09 4.79 5.85 8.68 -46.73%
EY 29.80 24.12 16.16 8.27 20.89 17.08 11.52 87.89%
DY 8.75 4.38 4.27 0.00 24.19 22.35 24.68 -49.74%
P/NAPS 0.34 0.34 0.36 0.37 0.42 0.38 0.33 2.00%

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