[HAPSENG] QoQ Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
09-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 45.7%
YoY- 32.68%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 716,511 347,100 1,225,368 903,675 568,726 266,649 875,035 -12.48%
PBT 55,542 32,200 208,184 163,104 107,768 54,095 178,706 -54.14%
Tax -17,324 -11,983 -67,548 -49,282 -29,647 -13,078 -63,968 -58.17%
NP 38,218 20,217 140,636 113,822 78,121 41,017 114,738 -51.98%
-
NP to SH 33,685 20,217 140,636 113,822 78,121 41,017 114,738 -55.86%
-
Tax Rate 31.19% 37.21% 32.45% 30.22% 27.51% 24.18% 35.80% -
Total Cost 678,293 326,883 1,084,732 789,853 490,605 225,632 760,297 -7.33%
-
Net Worth 1,415,094 1,423,977 1,398,101 1,374,120 1,350,166 1,333,790 1,293,238 6.19%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 20,636 - 41,294 20,641 20,635 - 132,866 -71.13%
Div Payout % 61.26% - 29.36% 18.13% 26.42% - 115.80% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 1,415,094 1,423,977 1,398,101 1,374,120 1,350,166 1,333,790 1,293,238 6.19%
NOSH 589,622 590,862 589,916 589,751 589,592 590,172 590,519 -0.10%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.33% 5.82% 11.48% 12.60% 13.74% 15.38% 13.11% -
ROE 2.38% 1.42% 10.06% 8.28% 5.79% 3.08% 8.87% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 121.52 58.74 207.72 153.23 96.46 45.18 148.18 -12.39%
EPS 5.71 3.43 23.84 19.30 13.25 6.95 19.43 -55.83%
DPS 3.50 0.00 7.00 3.50 3.50 0.00 22.50 -71.10%
NAPS 2.40 2.41 2.37 2.33 2.29 2.26 2.19 6.30%
Adjusted Per Share Value based on latest NOSH - 590,099
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 28.78 13.94 49.22 36.30 22.84 10.71 35.15 -12.49%
EPS 1.35 0.81 5.65 4.57 3.14 1.65 4.61 -55.93%
DPS 0.83 0.00 1.66 0.83 0.83 0.00 5.34 -71.12%
NAPS 0.5684 0.572 0.5616 0.5519 0.5423 0.5357 0.5194 6.20%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.71 0.77 0.83 0.80 0.88 0.88 0.90 -
P/RPS 0.58 1.31 0.40 0.52 0.91 1.95 0.61 -3.30%
P/EPS 12.43 22.50 3.48 4.15 6.64 12.66 4.63 93.28%
EY 8.05 4.44 28.72 24.12 15.06 7.90 21.59 -48.22%
DY 4.93 0.00 8.43 4.38 3.98 0.00 25.00 -66.15%
P/NAPS 0.30 0.32 0.35 0.34 0.38 0.39 0.41 -18.81%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 28/06/05 31/03/05 09/12/04 28/09/04 22/06/04 31/03/04 -
Price 0.73 0.73 0.80 0.80 0.82 0.84 0.93 -
P/RPS 0.60 1.24 0.39 0.52 0.85 1.86 0.63 -3.20%
P/EPS 12.78 21.33 3.36 4.15 6.19 12.09 4.79 92.48%
EY 7.83 4.69 29.80 24.12 16.16 8.27 20.89 -48.04%
DY 4.79 0.00 8.75 4.38 4.27 0.00 24.19 -66.06%
P/NAPS 0.30 0.30 0.34 0.34 0.36 0.37 0.42 -20.11%

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