[HAPSENG] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
10-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 9.12%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,741,588 1,465,017 1,204,900 877,088 666,532 526,609 181,106 45.80%
PBT 135,133 133,030 217,472 171,905 167,909 147,524 542,049 -20.65%
Tax -36,742 -36,446 -65,709 -57,522 -52,504 -28,228 -40,825 -1.74%
NP 98,390 96,584 151,762 114,382 115,405 119,296 501,224 -23.75%
-
NP to SH 86,917 85,781 151,762 114,382 115,405 119,296 501,224 -25.31%
-
Tax Rate 27.19% 27.40% 30.21% 33.46% 31.27% 19.13% 7.53% -
Total Cost 1,643,197 1,368,433 1,053,137 762,705 551,126 407,313 -320,117 -
-
Net Worth 1,489,843 1,432,363 1,374,120 1,323,435 1,377,532 1,312,097 1,341,697 1.76%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 27,480 27,507 27,521 149,674 134,008 - - -
Div Payout % 31.62% 32.07% 18.13% 130.85% 116.12% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,489,843 1,432,363 1,374,120 1,323,435 1,377,532 1,312,097 1,341,697 1.76%
NOSH 588,870 589,449 589,751 590,819 591,215 593,709 607,102 -0.50%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 5.65% 6.59% 12.60% 13.04% 17.31% 22.65% 276.76% -
ROE 5.83% 5.99% 11.04% 8.64% 8.38% 9.09% 37.36% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 295.75 248.54 204.31 148.45 112.74 88.70 29.83 46.54%
EPS 14.76 14.55 25.73 19.36 19.52 20.09 82.56 -24.93%
DPS 4.67 4.67 4.67 25.33 22.67 0.00 0.00 -
NAPS 2.53 2.43 2.33 2.24 2.33 2.21 2.21 2.27%
Adjusted Per Share Value based on latest NOSH - 590,690
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 69.95 58.84 48.40 35.23 26.77 21.15 7.27 45.81%
EPS 3.49 3.45 6.10 4.59 4.64 4.79 20.13 -25.31%
DPS 1.10 1.10 1.11 6.01 5.38 0.00 0.00 -
NAPS 0.5984 0.5753 0.5519 0.5316 0.5533 0.527 0.5389 1.76%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.74 0.71 0.80 0.83 0.63 0.68 0.70 -
P/RPS 0.25 0.29 0.39 0.56 0.56 0.77 2.35 -31.15%
P/EPS 5.01 4.88 3.11 4.29 3.23 3.38 0.85 34.38%
EY 19.95 20.50 32.17 23.33 30.98 29.55 117.94 -25.62%
DY 6.31 6.57 5.83 30.52 35.98 0.00 0.00 -
P/NAPS 0.29 0.29 0.34 0.37 0.27 0.31 0.32 -1.62%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 14/12/06 15/12/05 09/12/04 10/12/03 11/12/02 06/12/01 15/12/00 -
Price 0.75 0.66 0.80 0.85 0.68 0.76 0.77 -
P/RPS 0.25 0.27 0.39 0.57 0.60 0.86 2.58 -32.21%
P/EPS 5.08 4.54 3.11 4.39 3.48 3.78 0.93 32.69%
EY 19.68 22.05 32.17 22.78 28.71 26.44 107.22 -24.60%
DY 6.22 7.07 5.83 29.80 33.33 0.00 0.00 -
P/NAPS 0.30 0.27 0.34 0.38 0.29 0.34 0.35 -2.53%

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