[HAPSENG] QoQ Cumulative Quarter Result on 31-Oct-2002 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
11-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 55.89%
YoY- -3.26%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 427,172 208,077 672,726 499,899 299,860 143,542 515,651 -11.82%
PBT 79,492 38,798 170,335 125,932 76,838 22,364 151,818 -35.11%
Tax -27,079 -12,517 -57,538 -39,378 -21,314 -6,966 -33,233 -12.79%
NP 52,413 26,281 112,797 86,554 55,524 15,398 118,585 -42.06%
-
NP to SH 52,413 26,281 112,797 86,554 55,524 15,398 118,585 -42.06%
-
Tax Rate 34.07% 32.26% 33.78% 31.27% 27.74% 31.15% 21.89% -
Total Cost 374,759 181,796 559,929 413,345 244,336 128,144 397,066 -3.79%
-
Net Worth 1,382,710 1,370,155 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1.98%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 112,271 - 121,143 100,506 20,695 - 62,381 48.11%
Div Payout % 214.21% - 107.40% 116.12% 37.27% - 52.61% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,382,710 1,370,155 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1.98%
NOSH 590,901 590,584 590,945 591,215 591,309 589,961 594,113 -0.36%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 12.27% 12.63% 16.77% 17.31% 18.52% 10.73% 23.00% -
ROE 3.79% 1.92% 8.92% 6.28% 4.08% 1.14% 8.83% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 72.29 35.23 113.84 84.55 50.71 24.33 86.79 -11.50%
EPS 8.87 4.45 19.08 14.64 9.39 2.61 19.96 -41.85%
DPS 19.00 0.00 20.50 17.00 3.50 0.00 10.50 48.65%
NAPS 2.34 2.32 2.14 2.33 2.30 2.29 2.26 2.35%
Adjusted Per Share Value based on latest NOSH - 591,047
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 17.16 8.36 27.02 20.08 12.04 5.77 20.71 -11.81%
EPS 2.11 1.06 4.53 3.48 2.23 0.62 4.76 -41.94%
DPS 4.51 0.00 4.87 4.04 0.83 0.00 2.51 47.95%
NAPS 0.5554 0.5503 0.5079 0.5533 0.5463 0.5426 0.5393 1.98%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.74 0.69 0.73 0.63 0.73 0.78 0.72 -
P/RPS 1.02 1.96 0.64 0.75 1.44 3.21 0.83 14.77%
P/EPS 8.34 15.51 3.82 4.30 7.77 29.89 3.61 75.02%
EY 11.99 6.45 26.15 23.24 12.86 3.35 27.72 -42.89%
DY 25.68 0.00 28.08 26.98 4.79 0.00 14.58 45.99%
P/NAPS 0.32 0.30 0.34 0.27 0.32 0.34 0.32 0.00%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 24/09/03 25/06/03 24/03/03 11/12/02 26/09/02 28/06/02 25/03/02 -
Price 0.77 0.75 0.64 0.68 0.63 0.82 0.74 -
P/RPS 1.07 2.13 0.56 0.80 1.24 3.37 0.85 16.63%
P/EPS 8.68 16.85 3.35 4.64 6.71 31.42 3.71 76.51%
EY 11.52 5.93 29.82 21.53 14.90 3.18 26.97 -43.37%
DY 24.68 0.00 32.03 25.00 5.56 0.00 14.19 44.77%
P/NAPS 0.33 0.32 0.30 0.29 0.27 0.36 0.33 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