[HAPSENG] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -16.69%
YoY- -56.88%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 2,679,766 2,085,542 1,742,946 1,433,022 1,137,452 854,344 599,720 28.76%
PBT 625,816 212,524 110,784 111,084 215,536 158,984 153,676 26.76%
Tax -156,126 -56,434 -32,842 -34,648 -59,294 -54,158 -42,628 24.51%
NP 469,690 156,090 77,942 76,436 156,242 104,826 111,048 27.58%
-
NP to SH 415,628 142,588 68,810 67,370 156,242 104,826 111,048 24.97%
-
Tax Rate 24.95% 26.55% 29.65% 31.19% 27.51% 34.07% 27.74% -
Total Cost 2,210,076 1,929,452 1,665,004 1,356,586 981,210 749,518 488,672 29.03%
-
Net Worth 2,203,234 1,557,733 1,472,816 1,415,094 1,350,166 1,382,710 1,360,012 8.48%
Dividend
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 56,348 40,839 41,238 41,273 41,271 224,542 41,391 5.34%
Div Payout % 13.56% 28.64% 59.93% 61.26% 26.42% 214.21% 37.27% -
Equity
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 2,203,234 1,557,733 1,472,816 1,415,094 1,350,166 1,382,710 1,360,012 8.48%
NOSH 563,486 583,420 589,126 589,622 589,592 590,901 591,309 -0.81%
Ratio Analysis
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 17.53% 7.48% 4.47% 5.33% 13.74% 12.27% 18.52% -
ROE 18.86% 9.15% 4.67% 4.76% 11.57% 7.58% 8.17% -
Per Share
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 475.57 357.47 295.85 243.04 192.92 144.58 101.42 29.82%
EPS 73.76 24.44 11.68 11.42 26.50 17.74 18.78 25.99%
DPS 10.00 7.00 7.00 7.00 7.00 38.00 7.00 6.20%
NAPS 3.91 2.67 2.50 2.40 2.29 2.34 2.30 9.37%
Adjusted Per Share Value based on latest NOSH - 590,299
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 107.63 83.77 70.01 57.56 45.69 34.32 24.09 28.76%
EPS 16.69 5.73 2.76 2.71 6.28 4.21 4.46 24.96%
DPS 2.26 1.64 1.66 1.66 1.66 9.02 1.66 5.34%
NAPS 0.8849 0.6257 0.5916 0.5684 0.5423 0.5554 0.5463 8.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/06/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.92 1.09 0.72 0.71 0.88 0.74 0.73 -
P/RPS 0.19 0.30 0.24 0.29 0.46 0.51 0.72 -20.14%
P/EPS 1.25 4.46 6.16 6.21 3.32 4.17 3.89 -17.44%
EY 80.17 22.42 16.22 16.09 30.11 23.97 25.73 21.16%
DY 10.87 6.42 9.72 9.86 7.95 51.35 9.59 2.13%
P/NAPS 0.24 0.41 0.29 0.30 0.38 0.32 0.32 -4.74%
Price Multiplier on Announcement Date
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/08/08 27/09/07 27/09/06 27/09/05 28/09/04 24/09/03 26/09/02 -
Price 0.80 1.01 0.68 0.73 0.82 0.77 0.63 -
P/RPS 0.17 0.28 0.23 0.30 0.43 0.53 0.62 -19.63%
P/EPS 1.08 4.13 5.82 6.39 3.09 4.34 3.35 -17.40%
EY 92.20 24.20 17.18 15.65 32.32 23.04 29.81 21.01%
DY 12.50 6.93 10.29 9.59 8.54 49.35 11.11 2.01%
P/NAPS 0.20 0.38 0.27 0.30 0.36 0.33 0.27 -4.94%

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