[HAPSENG] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
10-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 27.71%
YoY- 7.55%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 302,077 266,649 217,219 230,644 219,095 208,077 172,827 45.15%
PBT 53,673 54,095 49,777 49,437 40,694 38,798 44,412 13.47%
Tax -16,569 -13,078 -20,826 -16,063 -14,562 -12,517 -16,559 0.04%
NP 37,104 41,017 28,951 33,374 26,132 26,281 27,853 21.09%
-
NP to SH 37,104 41,017 28,951 33,374 26,132 26,281 27,853 21.09%
-
Tax Rate 30.87% 24.18% 41.84% 32.49% 35.78% 32.26% 37.28% -
Total Cost 264,973 225,632 188,268 197,270 192,963 181,796 144,974 49.54%
-
Net Worth 1,350,845 1,333,790 1,291,297 1,323,146 1,383,458 1,370,155 1,348,298 0.12%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 20,646 - 20,637 - 112,332 - 20,697 -0.16%
Div Payout % 55.64% - 71.28% - 429.86% - 74.31% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 1,350,845 1,333,790 1,291,297 1,323,146 1,383,458 1,370,155 1,348,298 0.12%
NOSH 589,888 590,172 589,633 590,690 591,221 590,584 591,358 -0.16%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 12.28% 15.38% 13.33% 14.47% 11.93% 12.63% 16.12% -
ROE 2.75% 3.08% 2.24% 2.52% 1.89% 1.92% 2.07% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 51.21 45.18 36.84 39.05 37.06 35.23 29.23 45.37%
EPS 6.29 6.95 4.91 5.65 4.42 4.45 4.71 21.29%
DPS 3.50 0.00 3.50 0.00 19.00 0.00 3.50 0.00%
NAPS 2.29 2.26 2.19 2.24 2.34 2.32 2.28 0.29%
Adjusted Per Share Value based on latest NOSH - 590,690
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 12.13 10.71 8.72 9.26 8.80 8.36 6.94 45.14%
EPS 1.49 1.65 1.16 1.34 1.05 1.06 1.12 20.98%
DPS 0.83 0.00 0.83 0.00 4.51 0.00 0.83 0.00%
NAPS 0.5426 0.5357 0.5187 0.5315 0.5557 0.5503 0.5416 0.12%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.88 0.88 0.90 0.83 0.74 0.69 0.73 -
P/RPS 1.72 1.95 2.44 2.13 2.00 1.96 2.50 -22.08%
P/EPS 13.99 12.66 18.33 14.69 16.74 15.51 15.50 -6.61%
EY 7.15 7.90 5.46 6.81 5.97 6.45 6.45 7.11%
DY 3.98 0.00 3.89 0.00 25.68 0.00 4.79 -11.62%
P/NAPS 0.38 0.39 0.41 0.37 0.32 0.30 0.32 12.15%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 22/06/04 31/03/04 10/12/03 24/09/03 25/06/03 24/03/03 -
Price 0.82 0.84 0.93 0.85 0.77 0.75 0.64 -
P/RPS 1.60 1.86 2.52 2.18 2.08 2.13 2.19 -18.89%
P/EPS 13.04 12.09 18.94 15.04 17.42 16.85 13.59 -2.71%
EY 7.67 8.27 5.28 6.65 5.74 5.93 7.36 2.79%
DY 4.27 0.00 3.76 0.00 24.68 0.00 5.47 -15.23%
P/NAPS 0.36 0.37 0.42 0.38 0.33 0.32 0.28 18.25%

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