[HAPSENG] YoY Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 0.31%
YoY- 1.72%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,730,835 1,459,458 1,225,368 875,035 672,726 515,651 174,843 46.50%
PBT 151,740 139,831 208,184 178,706 170,335 151,818 391,306 -14.59%
Tax -31,162 -39,029 -67,548 -63,968 -57,538 -33,233 -44,836 -5.88%
NP 120,578 100,802 140,636 114,738 112,797 118,585 346,470 -16.12%
-
NP to SH 106,156 87,147 140,636 114,738 112,797 118,585 346,470 -17.88%
-
Tax Rate 20.54% 27.91% 32.45% 35.80% 33.78% 21.89% 11.46% -
Total Cost 1,610,257 1,358,656 1,084,732 760,297 559,929 397,066 -171,627 -
-
Net Worth 1,502,426 1,443,999 1,398,101 1,293,238 1,264,622 1,342,695 1,243,240 3.20%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 40,606 41,257 41,294 132,866 121,143 62,381 81,871 -11.02%
Div Payout % 38.25% 47.34% 29.36% 115.80% 107.40% 52.61% 23.63% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,502,426 1,443,999 1,398,101 1,293,238 1,264,622 1,342,695 1,243,240 3.20%
NOSH 580,087 589,387 589,916 590,519 590,945 594,113 606,458 -0.73%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 6.97% 6.91% 11.48% 13.11% 16.77% 23.00% 198.16% -
ROE 7.07% 6.04% 10.06% 8.87% 8.92% 8.83% 27.87% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 298.37 247.62 207.72 148.18 113.84 86.79 28.83 47.59%
EPS 18.30 14.78 23.84 19.43 19.08 19.96 57.13 -17.27%
DPS 7.00 7.00 7.00 22.50 20.50 10.50 13.50 -10.36%
NAPS 2.59 2.45 2.37 2.19 2.14 2.26 2.05 3.97%
Adjusted Per Share Value based on latest NOSH - 589,633
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 69.52 58.62 49.22 35.15 27.02 20.71 7.02 46.51%
EPS 4.26 3.50 5.65 4.61 4.53 4.76 13.92 -17.90%
DPS 1.63 1.66 1.66 5.34 4.87 2.51 3.29 -11.04%
NAPS 0.6035 0.58 0.5616 0.5194 0.5079 0.5393 0.4994 3.20%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.79 0.59 0.83 0.90 0.73 0.72 0.69 -
P/RPS 0.26 0.24 0.40 0.61 0.64 0.83 2.39 -30.89%
P/EPS 4.32 3.99 3.48 4.63 3.82 3.61 1.21 23.61%
EY 23.16 25.06 28.72 21.59 26.15 27.72 82.80 -19.12%
DY 8.86 11.86 8.43 25.00 28.08 14.58 19.57 -12.36%
P/NAPS 0.31 0.24 0.35 0.41 0.34 0.32 0.34 -1.52%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 28/03/06 31/03/05 31/03/04 24/03/03 25/03/02 27/03/01 -
Price 0.74 0.65 0.80 0.93 0.64 0.74 0.66 -
P/RPS 0.25 0.26 0.39 0.63 0.56 0.85 2.29 -30.85%
P/EPS 4.04 4.40 3.36 4.79 3.35 3.71 1.16 23.10%
EY 24.73 22.75 29.80 20.89 29.82 26.97 86.56 -18.83%
DY 9.46 10.77 8.75 24.19 32.03 14.19 20.45 -12.05%
P/NAPS 0.29 0.27 0.34 0.42 0.30 0.33 0.32 -1.62%

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