[HAPSENG] QoQ TTM Result on 31-Oct-2001 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
06-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -49.3%
YoY- -85.18%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 566,121 538,024 516,064 433,970 338,049 259,173 174,843 119.33%
PBT 137,169 103,164 151,818 95,412 159,368 440,921 391,306 -50.37%
Tax -39,062 -31,977 -33,233 -5,940 -11,535 -18,246 -15,388 86.40%
NP 98,107 71,187 118,585 89,472 147,833 422,675 375,918 -59.26%
-
NP to SH 98,107 71,187 118,585 60,024 118,385 393,227 346,470 -56.97%
-
Tax Rate 28.48% 31.00% 21.89% 6.23% 7.24% 4.14% 3.93% -
Total Cost 468,014 466,837 397,479 344,498 190,216 -163,502 -201,075 -
-
Net Worth 1,359,201 1,351,012 1,342,762 1,311,396 1,302,754 1,312,244 1,242,148 6.20%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 62,273 62,410 62,410 81,412 81,412 60,592 60,592 1.84%
Div Payout % 63.48% 87.67% 52.63% 135.63% 68.77% 15.41% 17.49% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 1,359,201 1,351,012 1,342,762 1,311,396 1,302,754 1,312,244 1,242,148 6.20%
NOSH 590,957 589,961 594,142 593,392 594,864 599,198 605,925 -1.65%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 17.33% 13.23% 22.98% 20.62% 43.73% 163.09% 215.00% -
ROE 7.22% 5.27% 8.83% 4.58% 9.09% 29.97% 27.89% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 95.80 91.20 86.86 73.13 56.83 43.25 28.86 123.01%
EPS 16.60 12.07 19.96 10.12 19.90 65.63 57.18 -56.25%
DPS 10.50 10.50 10.50 13.72 13.69 10.00 10.00 3.31%
NAPS 2.30 2.29 2.26 2.21 2.19 2.19 2.05 7.99%
Adjusted Per Share Value based on latest NOSH - 593,392
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 22.74 21.61 20.73 17.43 13.58 10.41 7.02 119.40%
EPS 3.94 2.86 4.76 2.41 4.76 15.79 13.92 -56.99%
DPS 2.50 2.51 2.51 3.27 3.27 2.43 2.43 1.91%
NAPS 0.5459 0.5426 0.5393 0.5267 0.5233 0.5271 0.4989 6.20%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 0.73 0.78 0.72 0.68 0.68 0.58 0.69 -
P/RPS 0.76 0.86 0.83 0.93 1.20 1.34 2.39 -53.50%
P/EPS 4.40 6.46 3.61 6.72 3.42 0.88 1.21 137.03%
EY 22.74 15.47 27.72 14.88 29.27 113.15 82.87 -57.87%
DY 14.38 13.46 14.58 20.18 20.13 17.24 14.49 -0.50%
P/NAPS 0.32 0.34 0.32 0.31 0.31 0.26 0.34 -3.97%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 28/06/02 25/03/02 06/12/01 17/09/01 28/06/01 27/03/01 -
Price 0.63 0.82 0.74 0.76 0.57 0.64 0.66 -
P/RPS 0.66 0.90 0.85 1.04 1.00 1.48 2.29 -56.46%
P/EPS 3.79 6.80 3.71 7.51 2.86 0.98 1.15 121.94%
EY 26.35 14.72 26.97 13.31 34.91 102.54 86.64 -54.87%
DY 16.67 12.80 14.19 18.05 24.01 15.63 15.15 6.60%
P/NAPS 0.27 0.36 0.33 0.34 0.26 0.29 0.32 -10.73%

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