[HAPSENG] QoQ Quarter Result on 31-Jan-2006 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -25.58%
YoY- -14.93%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 434,718 459,777 411,696 360,695 382,252 369,411 347,100 16.14%
PBT 45,958 23,875 31,517 40,058 44,231 23,342 32,200 26.68%
Tax -11,136 -7,506 -8,915 -11,694 -10,011 -7,333 -11,983 -4.75%
NP 34,822 16,369 22,602 28,364 34,220 16,009 20,217 43.54%
-
NP to SH 30,783 14,286 20,119 22,811 30,651 13,468 20,217 32.25%
-
Tax Rate 24.23% 31.44% 28.29% 29.19% 22.63% 31.42% 37.21% -
Total Cost 399,896 443,408 389,094 332,331 348,032 353,402 326,883 14.34%
-
Net Worth 1,489,120 1,469,753 1,470,687 1,596,762 1,431,898 1,416,718 1,423,977 3.01%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 20,576 - 20,622 - 20,660 - -
Div Payout % - 144.03% - 90.41% - 153.40% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 1,489,120 1,469,753 1,470,687 1,596,762 1,431,898 1,416,718 1,423,977 3.01%
NOSH 588,585 587,901 588,274 589,211 589,258 590,299 590,862 -0.25%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 8.01% 3.56% 5.49% 7.86% 8.95% 4.33% 5.82% -
ROE 2.07% 0.97% 1.37% 1.43% 2.14% 0.95% 1.42% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 73.86 78.21 69.98 61.22 64.87 62.58 58.74 16.44%
EPS 5.23 2.43 3.42 3.87 5.20 2.28 3.43 32.37%
DPS 0.00 3.50 0.00 3.50 0.00 3.50 0.00 -
NAPS 2.53 2.50 2.50 2.71 2.43 2.40 2.41 3.28%
Adjusted Per Share Value based on latest NOSH - 589,211
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 17.46 18.47 16.54 14.49 15.35 14.84 13.94 16.14%
EPS 1.24 0.57 0.81 0.92 1.23 0.54 0.81 32.72%
DPS 0.00 0.83 0.00 0.83 0.00 0.83 0.00 -
NAPS 0.5981 0.5903 0.5907 0.6414 0.5751 0.569 0.572 3.01%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.74 0.72 0.63 0.59 0.71 0.71 0.77 -
P/RPS 1.00 0.92 0.90 0.96 1.09 1.13 1.31 -16.43%
P/EPS 14.15 29.63 18.42 15.24 13.65 31.12 22.50 -26.53%
EY 7.07 3.37 5.43 6.56 7.33 3.21 4.44 36.24%
DY 0.00 4.86 0.00 5.93 0.00 4.93 0.00 -
P/NAPS 0.29 0.29 0.25 0.22 0.29 0.30 0.32 -6.33%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 14/12/06 27/09/06 28/06/06 28/03/06 15/12/05 27/09/05 28/06/05 -
Price 0.75 0.68 0.67 0.65 0.66 0.73 0.73 -
P/RPS 1.02 0.87 0.96 1.06 1.02 1.17 1.24 -12.17%
P/EPS 14.34 27.98 19.59 16.79 12.69 32.00 21.33 -23.20%
EY 6.97 3.57 5.10 5.96 7.88 3.13 4.69 30.13%
DY 0.00 5.15 0.00 5.38 0.00 4.79 0.00 -
P/NAPS 0.30 0.27 0.27 0.24 0.27 0.30 0.30 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