[HAPSENG] YoY Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -42.5%
YoY- -50.71%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 1,673,512 1,884,240 1,646,784 1,388,400 1,066,596 832,308 574,168 19.79%
PBT 373,236 176,932 126,068 128,800 216,380 155,192 89,456 27.27%
Tax -98,188 -45,956 -35,660 -47,932 -52,312 -50,068 -27,864 23.69%
NP 275,048 130,976 90,408 80,868 164,068 105,124 61,592 28.74%
-
NP to SH 248,340 118,496 80,476 80,868 164,068 105,124 61,592 26.53%
-
Tax Rate 26.31% 25.97% 28.29% 37.21% 24.18% 32.26% 31.15% -
Total Cost 1,398,464 1,753,264 1,556,376 1,307,532 902,528 727,184 512,576 18.46%
-
Net Worth 2,084,523 1,557,915 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 7.59%
Dividend
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 2,084,523 1,557,915 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 7.59%
NOSH 563,384 590,119 588,274 590,862 590,172 590,584 589,961 -0.77%
Ratio Analysis
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 16.44% 6.95% 5.49% 5.82% 15.38% 12.63% 10.73% -
ROE 11.91% 7.61% 5.47% 5.68% 12.30% 7.67% 4.56% -
Per Share
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 297.05 319.30 279.93 234.98 180.73 140.93 97.32 20.73%
EPS 44.08 20.08 13.68 13.72 27.80 17.80 10.44 27.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 2.64 2.50 2.41 2.26 2.32 2.29 8.43%
Adjusted Per Share Value based on latest NOSH - 590,862
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 67.22 75.68 66.14 55.77 42.84 33.43 23.06 19.79%
EPS 9.97 4.76 3.23 3.25 6.59 4.22 2.47 26.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8373 0.6257 0.5907 0.572 0.5357 0.5503 0.5426 7.59%
Price Multiplier on Financial Quarter End Date
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 31/03/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.81 1.13 0.63 0.77 0.88 0.69 0.78 -
P/RPS 0.27 0.35 0.23 0.33 0.49 0.49 0.80 -16.75%
P/EPS 1.84 5.63 4.61 5.63 3.17 3.88 7.47 -21.06%
EY 54.42 17.77 21.71 17.77 31.59 25.80 13.38 26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.43 0.25 0.32 0.39 0.30 0.34 -7.08%
Price Multiplier on Announcement Date
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 22/05/08 27/06/07 28/06/06 28/06/05 22/06/04 25/06/03 28/06/02 -
Price 0.93 1.06 0.67 0.73 0.84 0.75 0.82 -
P/RPS 0.31 0.33 0.24 0.31 0.46 0.53 0.84 -15.48%
P/EPS 2.11 5.28 4.90 5.33 3.02 4.21 7.85 -19.89%
EY 47.40 18.94 20.42 18.75 33.10 23.73 12.73 24.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.40 0.27 0.30 0.37 0.32 0.36 -5.97%

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