[HAPSENG] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
11-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 17.9%
YoY- 92.7%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 799,075 737,261 672,726 621,006 566,121 538,024 516,064 33.94%
PBT 172,998 186,778 170,344 167,107 137,169 103,164 151,818 9.12%
Tax -61,702 -61,488 -55,937 -51,440 -39,062 -31,977 -33,233 51.23%
NP 111,296 125,290 114,407 115,667 98,107 71,187 118,585 -4.15%
-
NP to SH 111,296 125,290 114,407 115,667 98,107 71,187 118,585 -4.15%
-
Tax Rate 35.67% 32.92% 32.84% 30.78% 28.48% 31.00% 21.89% -
Total Cost 687,779 611,971 558,319 505,339 468,014 466,837 397,479 44.27%
-
Net Worth 1,383,458 1,370,155 1,348,298 1,377,140 1,359,201 1,351,012 1,342,762 2.01%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 212,821 121,172 121,172 142,064 62,273 62,410 62,410 127.06%
Div Payout % 191.22% 96.71% 105.91% 122.82% 63.48% 87.67% 52.63% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,383,458 1,370,155 1,348,298 1,377,140 1,359,201 1,351,012 1,342,762 2.01%
NOSH 591,221 590,584 591,358 591,047 590,957 589,961 594,142 -0.32%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 13.93% 16.99% 17.01% 18.63% 17.33% 13.23% 22.98% -
ROE 8.04% 9.14% 8.49% 8.40% 7.22% 5.27% 8.83% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 135.16 124.84 113.76 105.07 95.80 91.20 86.86 34.39%
EPS 18.82 21.21 19.35 19.57 16.60 12.07 19.96 -3.85%
DPS 36.00 20.50 20.50 24.00 10.50 10.50 10.50 127.88%
NAPS 2.34 2.32 2.28 2.33 2.30 2.29 2.26 2.35%
Adjusted Per Share Value based on latest NOSH - 591,047
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 32.10 29.61 27.02 24.94 22.74 21.61 20.73 33.95%
EPS 4.47 5.03 4.60 4.65 3.94 2.86 4.76 -4.11%
DPS 8.55 4.87 4.87 5.71 2.50 2.51 2.51 126.90%
NAPS 0.5557 0.5503 0.5416 0.5531 0.5459 0.5426 0.5393 2.02%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.74 0.69 0.73 0.63 0.73 0.78 0.72 -
P/RPS 0.55 0.55 0.64 0.60 0.76 0.86 0.83 -24.04%
P/EPS 3.93 3.25 3.77 3.22 4.40 6.46 3.61 5.84%
EY 25.44 30.75 26.50 31.06 22.74 15.47 27.72 -5.57%
DY 48.65 29.71 28.08 38.10 14.38 13.46 14.58 123.79%
P/NAPS 0.32 0.30 0.32 0.27 0.32 0.34 0.32 0.00%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 24/09/03 25/06/03 24/03/03 11/12/02 26/09/02 28/06/02 25/03/02 -
Price 0.77 0.75 0.64 0.68 0.63 0.82 0.74 -
P/RPS 0.57 0.60 0.56 0.65 0.66 0.90 0.85 -23.44%
P/EPS 4.09 3.54 3.31 3.47 3.79 6.80 3.71 6.73%
EY 24.45 28.29 30.23 28.78 26.35 14.72 26.97 -6.34%
DY 46.75 27.33 32.03 35.29 16.67 12.80 14.19 121.89%
P/NAPS 0.33 0.32 0.28 0.29 0.27 0.36 0.33 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