[HAPSENG] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -39.97%
YoY- -81.9%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 672,726 621,006 566,121 538,024 516,064 433,970 338,049 58.01%
PBT 170,344 167,107 137,169 103,164 151,818 95,412 159,368 4.52%
Tax -55,937 -51,440 -39,062 -31,977 -33,233 -5,940 -11,535 185.67%
NP 114,407 115,667 98,107 71,187 118,585 89,472 147,833 -15.66%
-
NP to SH 114,407 115,667 98,107 71,187 118,585 60,024 118,385 -2.24%
-
Tax Rate 32.84% 30.78% 28.48% 31.00% 21.89% 6.23% 7.24% -
Total Cost 558,319 505,339 468,014 466,837 397,479 344,498 190,216 104.59%
-
Net Worth 1,348,298 1,377,140 1,359,201 1,351,012 1,342,762 1,311,396 1,302,754 2.31%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 121,172 142,064 62,273 62,410 62,410 81,412 81,412 30.26%
Div Payout % 105.91% 122.82% 63.48% 87.67% 52.63% 135.63% 68.77% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,348,298 1,377,140 1,359,201 1,351,012 1,342,762 1,311,396 1,302,754 2.31%
NOSH 591,358 591,047 590,957 589,961 594,142 593,392 594,864 -0.39%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 17.01% 18.63% 17.33% 13.23% 22.98% 20.62% 43.73% -
ROE 8.49% 8.40% 7.22% 5.27% 8.83% 4.58% 9.09% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 113.76 105.07 95.80 91.20 86.86 73.13 56.83 58.63%
EPS 19.35 19.57 16.60 12.07 19.96 10.12 19.90 -1.84%
DPS 20.50 24.00 10.50 10.50 10.50 13.72 13.69 30.79%
NAPS 2.28 2.33 2.30 2.29 2.26 2.21 2.19 2.71%
Adjusted Per Share Value based on latest NOSH - 589,961
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 27.02 24.94 22.74 21.61 20.73 17.43 13.58 57.99%
EPS 4.60 4.65 3.94 2.86 4.76 2.41 4.76 -2.24%
DPS 4.87 5.71 2.50 2.51 2.51 3.27 3.27 30.31%
NAPS 0.5416 0.5531 0.5459 0.5426 0.5393 0.5267 0.5233 2.31%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.73 0.63 0.73 0.78 0.72 0.68 0.68 -
P/RPS 0.64 0.60 0.76 0.86 0.83 0.93 1.20 -34.15%
P/EPS 3.77 3.22 4.40 6.46 3.61 6.72 3.42 6.69%
EY 26.50 31.06 22.74 15.47 27.72 14.88 29.27 -6.39%
DY 28.08 38.10 14.38 13.46 14.58 20.18 20.13 24.76%
P/NAPS 0.32 0.27 0.32 0.34 0.32 0.31 0.31 2.13%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 24/03/03 11/12/02 26/09/02 28/06/02 25/03/02 06/12/01 17/09/01 -
Price 0.64 0.68 0.63 0.82 0.74 0.76 0.57 -
P/RPS 0.56 0.65 0.66 0.90 0.85 1.04 1.00 -31.98%
P/EPS 3.31 3.47 3.79 6.80 3.71 7.51 2.86 10.20%
EY 30.23 28.78 26.35 14.72 26.97 13.31 34.91 -9.12%
DY 32.03 35.29 16.67 12.80 14.19 18.05 24.01 21.11%
P/NAPS 0.28 0.29 0.27 0.36 0.33 0.34 0.26 5.05%

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