[HAPSENG] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 37.82%
YoY- -17.13%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 737,261 672,726 621,006 566,121 538,024 516,064 433,970 42.51%
PBT 186,778 170,344 167,107 137,169 103,164 151,818 95,412 56.68%
Tax -61,488 -55,937 -51,440 -39,062 -31,977 -33,233 -5,940 377.01%
NP 125,290 114,407 115,667 98,107 71,187 118,585 89,472 25.24%
-
NP to SH 125,290 114,407 115,667 98,107 71,187 118,585 60,024 63.54%
-
Tax Rate 32.92% 32.84% 30.78% 28.48% 31.00% 21.89% 6.23% -
Total Cost 611,971 558,319 505,339 468,014 466,837 397,479 344,498 46.83%
-
Net Worth 1,370,155 1,348,298 1,377,140 1,359,201 1,351,012 1,342,762 1,311,396 2.97%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 121,172 121,172 142,064 62,273 62,410 62,410 81,412 30.45%
Div Payout % 96.71% 105.91% 122.82% 63.48% 87.67% 52.63% 135.63% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,370,155 1,348,298 1,377,140 1,359,201 1,351,012 1,342,762 1,311,396 2.97%
NOSH 590,584 591,358 591,047 590,957 589,961 594,142 593,392 -0.31%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 16.99% 17.01% 18.63% 17.33% 13.23% 22.98% 20.62% -
ROE 9.14% 8.49% 8.40% 7.22% 5.27% 8.83% 4.58% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 124.84 113.76 105.07 95.80 91.20 86.86 73.13 42.97%
EPS 21.21 19.35 19.57 16.60 12.07 19.96 10.12 63.99%
DPS 20.50 20.50 24.00 10.50 10.50 10.50 13.72 30.79%
NAPS 2.32 2.28 2.33 2.30 2.29 2.26 2.21 3.30%
Adjusted Per Share Value based on latest NOSH - 590,957
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 29.61 27.02 24.94 22.74 21.61 20.73 17.43 42.51%
EPS 5.03 4.60 4.65 3.94 2.86 4.76 2.41 63.53%
DPS 4.87 4.87 5.71 2.50 2.51 2.51 3.27 30.50%
NAPS 0.5503 0.5416 0.5531 0.5459 0.5426 0.5393 0.5267 2.97%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.69 0.73 0.63 0.73 0.78 0.72 0.68 -
P/RPS 0.55 0.64 0.60 0.76 0.86 0.83 0.93 -29.61%
P/EPS 3.25 3.77 3.22 4.40 6.46 3.61 6.72 -38.46%
EY 30.75 26.50 31.06 22.74 15.47 27.72 14.88 62.45%
DY 29.71 28.08 38.10 14.38 13.46 14.58 20.18 29.50%
P/NAPS 0.30 0.32 0.27 0.32 0.34 0.32 0.31 -2.16%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 25/06/03 24/03/03 11/12/02 26/09/02 28/06/02 25/03/02 06/12/01 -
Price 0.75 0.64 0.68 0.63 0.82 0.74 0.76 -
P/RPS 0.60 0.56 0.65 0.66 0.90 0.85 1.04 -30.76%
P/EPS 3.54 3.31 3.47 3.79 6.80 3.71 7.51 -39.51%
EY 28.29 30.23 28.78 26.35 14.72 26.97 13.31 65.54%
DY 27.33 32.03 35.29 16.67 12.80 14.19 18.05 31.95%
P/NAPS 0.32 0.28 0.29 0.27 0.36 0.33 0.34 -3.97%

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