[HAPSENG] QoQ Cumulative Quarter Result on 31-Jan-2002 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 32.54%
YoY- -65.77%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 499,899 299,860 143,542 515,651 394,957 250,766 121,582 155.99%
PBT 125,932 76,838 22,364 151,818 110,643 91,487 71,018 46.34%
Tax -39,378 -21,314 -6,966 -33,233 -21,171 -15,485 -8,222 183.32%
NP 86,554 55,524 15,398 118,585 89,472 76,002 62,796 23.77%
-
NP to SH 86,554 55,524 15,398 118,585 89,472 76,002 62,796 23.77%
-
Tax Rate 31.27% 27.74% 31.15% 21.89% 19.13% 16.93% 11.58% -
Total Cost 413,345 244,336 128,144 397,066 305,485 174,764 58,786 265.72%
-
Net Worth 1,377,532 1,360,012 1,351,012 1,342,695 1,312,097 1,300,346 1,312,244 3.28%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 100,506 20,695 - 62,381 - 20,781 - -
Div Payout % 116.12% 37.27% - 52.61% - 27.34% - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 1,377,532 1,360,012 1,351,012 1,342,695 1,312,097 1,300,346 1,312,244 3.28%
NOSH 591,215 591,309 589,961 594,113 593,709 593,765 599,198 -0.88%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 17.31% 18.52% 10.73% 23.00% 22.65% 30.31% 51.65% -
ROE 6.28% 4.08% 1.14% 8.83% 6.82% 5.84% 4.79% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 84.55 50.71 24.33 86.79 66.52 42.23 20.29 158.28%
EPS 14.64 9.39 2.61 19.96 15.07 12.80 10.48 24.88%
DPS 17.00 3.50 0.00 10.50 0.00 3.50 0.00 -
NAPS 2.33 2.30 2.29 2.26 2.21 2.19 2.19 4.20%
Adjusted Per Share Value based on latest NOSH - 594,142
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 20.08 12.04 5.77 20.71 15.86 10.07 4.88 156.12%
EPS 3.48 2.23 0.62 4.76 3.59 3.05 2.52 23.93%
DPS 4.04 0.83 0.00 2.51 0.00 0.83 0.00 -
NAPS 0.5533 0.5463 0.5426 0.5393 0.527 0.5223 0.5271 3.27%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.63 0.73 0.78 0.72 0.68 0.68 0.58 -
P/RPS 0.75 1.44 3.21 0.83 1.02 1.61 2.86 -58.93%
P/EPS 4.30 7.77 29.89 3.61 4.51 5.31 5.53 -15.40%
EY 23.24 12.86 3.35 27.72 22.16 18.82 18.07 18.20%
DY 26.98 4.79 0.00 14.58 0.00 5.15 0.00 -
P/NAPS 0.27 0.32 0.34 0.32 0.31 0.31 0.26 2.54%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 11/12/02 26/09/02 28/06/02 25/03/02 06/12/01 17/09/01 28/06/01 -
Price 0.68 0.63 0.82 0.74 0.76 0.57 0.64 -
P/RPS 0.80 1.24 3.37 0.85 1.14 1.35 3.15 -59.79%
P/EPS 4.64 6.71 31.42 3.71 5.04 4.45 6.11 -16.72%
EY 21.53 14.90 3.18 26.97 19.83 22.46 16.38 19.93%
DY 25.00 5.56 0.00 14.19 0.00 6.14 0.00 -
P/NAPS 0.29 0.27 0.36 0.33 0.34 0.26 0.29 0.00%

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