[HAPSENG] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
09-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -2.87%
YoY- 32.68%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 2,146,389 1,741,588 1,465,017 1,204,900 877,088 666,532 526,609 26.37%
PBT 279,952 135,133 133,030 217,472 171,905 167,909 147,524 11.26%
Tax -71,034 -36,742 -36,446 -65,709 -57,522 -52,504 -28,228 16.61%
NP 208,917 98,390 96,584 151,762 114,382 115,405 119,296 9.78%
-
NP to SH 191,245 86,917 85,781 151,762 114,382 115,405 119,296 8.17%
-
Tax Rate 25.37% 27.19% 27.40% 30.21% 33.46% 31.27% 19.13% -
Total Cost 1,937,472 1,643,197 1,368,433 1,053,137 762,705 551,126 407,313 29.66%
-
Net Worth 1,602,095 1,489,843 1,432,363 1,374,120 1,323,435 1,377,532 1,312,097 3.38%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 27,088 27,480 27,507 27,521 149,674 134,008 - -
Div Payout % 14.16% 31.62% 32.07% 18.13% 130.85% 116.12% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 1,602,095 1,489,843 1,432,363 1,374,120 1,323,435 1,377,532 1,312,097 3.38%
NOSH 580,469 588,870 589,449 589,751 590,819 591,215 593,709 -0.37%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 9.73% 5.65% 6.59% 12.60% 13.04% 17.31% 22.65% -
ROE 11.94% 5.83% 5.99% 11.04% 8.64% 8.38% 9.09% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 369.77 295.75 248.54 204.31 148.45 112.74 88.70 26.84%
EPS 32.95 14.76 14.55 25.73 19.36 19.52 20.09 8.59%
DPS 4.67 4.67 4.67 4.67 25.33 22.67 0.00 -
NAPS 2.76 2.53 2.43 2.33 2.24 2.33 2.21 3.77%
Adjusted Per Share Value based on latest NOSH - 590,099
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 86.21 69.95 58.84 48.40 35.23 26.77 21.15 26.37%
EPS 7.68 3.49 3.45 6.10 4.59 4.64 4.79 8.18%
DPS 1.09 1.10 1.10 1.11 6.01 5.38 0.00 -
NAPS 0.6435 0.5984 0.5753 0.5519 0.5316 0.5533 0.527 3.38%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.08 0.74 0.71 0.80 0.83 0.63 0.68 -
P/RPS 0.29 0.25 0.29 0.39 0.56 0.56 0.77 -15.01%
P/EPS 3.28 5.01 4.88 3.11 4.29 3.23 3.38 -0.49%
EY 30.51 19.95 20.50 32.17 23.33 30.98 29.55 0.53%
DY 4.32 6.31 6.57 5.83 30.52 35.98 0.00 -
P/NAPS 0.39 0.29 0.29 0.34 0.37 0.27 0.31 3.89%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 13/12/07 14/12/06 15/12/05 09/12/04 10/12/03 11/12/02 06/12/01 -
Price 0.85 0.75 0.66 0.80 0.85 0.68 0.76 -
P/RPS 0.23 0.25 0.27 0.39 0.57 0.60 0.86 -19.72%
P/EPS 2.58 5.08 4.54 3.11 4.39 3.48 3.78 -6.16%
EY 38.76 19.68 22.05 32.17 22.78 28.71 26.44 6.57%
DY 5.49 6.22 7.07 5.83 29.80 33.33 0.00 -
P/NAPS 0.31 0.30 0.27 0.34 0.38 0.29 0.34 -1.52%

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