[HAPSENG] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 90.99%
YoY- -43.48%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 871,473 411,696 1,459,458 1,098,763 716,511 347,100 1,225,368 -20.37%
PBT 55,392 31,517 139,831 99,773 55,542 32,200 208,184 -58.73%
Tax -16,421 -8,915 -39,029 -27,335 -17,324 -11,983 -67,548 -61.14%
NP 38,971 22,602 100,802 72,438 38,218 20,217 140,636 -57.59%
-
NP to SH 34,405 20,119 87,147 64,336 33,685 20,217 140,636 -60.98%
-
Tax Rate 29.65% 28.29% 27.91% 27.40% 31.19% 37.21% 32.45% -
Total Cost 832,502 389,094 1,358,656 1,026,325 678,293 326,883 1,084,732 -16.21%
-
Net Worth 1,472,816 1,470,687 1,443,999 1,432,363 1,415,094 1,423,977 1,398,101 3.54%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 20,619 - 41,257 20,630 20,636 - 41,294 -37.14%
Div Payout % 59.93% - 47.34% 32.07% 61.26% - 29.36% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 1,472,816 1,470,687 1,443,999 1,432,363 1,415,094 1,423,977 1,398,101 3.54%
NOSH 589,126 588,274 589,387 589,449 589,622 590,862 589,916 -0.08%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 4.47% 5.49% 6.91% 6.59% 5.33% 5.82% 11.48% -
ROE 2.34% 1.37% 6.04% 4.49% 2.38% 1.42% 10.06% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 147.93 69.98 247.62 186.40 121.52 58.74 207.72 -20.30%
EPS 5.84 3.42 14.78 10.91 5.71 3.43 23.84 -60.95%
DPS 3.50 0.00 7.00 3.50 3.50 0.00 7.00 -37.08%
NAPS 2.50 2.50 2.45 2.43 2.40 2.41 2.37 3.63%
Adjusted Per Share Value based on latest NOSH - 589,258
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 35.00 16.54 58.62 44.13 28.78 13.94 49.22 -20.38%
EPS 1.38 0.81 3.50 2.58 1.35 0.81 5.65 -61.02%
DPS 0.83 0.00 1.66 0.83 0.83 0.00 1.66 -37.08%
NAPS 0.5916 0.5907 0.58 0.5753 0.5684 0.572 0.5616 3.54%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.72 0.63 0.59 0.71 0.71 0.77 0.83 -
P/RPS 0.49 0.90 0.24 0.38 0.58 1.31 0.40 14.52%
P/EPS 12.33 18.42 3.99 6.51 12.43 22.50 3.48 132.94%
EY 8.11 5.43 25.06 15.37 8.05 4.44 28.72 -57.05%
DY 4.86 0.00 11.86 4.93 4.93 0.00 8.43 -30.80%
P/NAPS 0.29 0.25 0.24 0.29 0.30 0.32 0.35 -11.81%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 28/06/06 28/03/06 15/12/05 27/09/05 28/06/05 31/03/05 -
Price 0.68 0.67 0.65 0.66 0.73 0.73 0.80 -
P/RPS 0.46 0.96 0.26 0.35 0.60 1.24 0.39 11.66%
P/EPS 11.64 19.59 4.40 6.05 12.78 21.33 3.36 129.47%
EY 8.59 5.10 22.75 16.54 7.83 4.69 29.80 -56.46%
DY 5.15 0.00 10.77 5.30 4.79 0.00 8.75 -29.83%
P/NAPS 0.27 0.27 0.27 0.27 0.30 0.30 0.34 -14.28%

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