[HAPSENG] YoY Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -76.7%
YoY- 70.68%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 411,696 347,100 266,649 208,077 143,542 121,582 37,252 49.21%
PBT 31,517 32,200 54,095 38,798 22,364 71,018 21,403 6.65%
Tax -8,915 -11,983 -13,078 -12,517 -6,966 -8,222 -5,364 8.83%
NP 22,602 20,217 41,017 26,281 15,398 62,796 16,039 5.88%
-
NP to SH 20,119 20,217 41,017 26,281 15,398 62,796 16,039 3.84%
-
Tax Rate 28.29% 37.21% 24.18% 32.26% 31.15% 11.58% 25.06% -
Total Cost 389,094 326,883 225,632 181,796 128,144 58,786 21,213 62.36%
-
Net Worth 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 1,312,244 1,006,248 6.52%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 1,312,244 1,006,248 6.52%
NOSH 588,274 590,862 590,172 590,584 589,961 599,198 609,847 -0.59%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 5.49% 5.82% 15.38% 12.63% 10.73% 51.65% 43.06% -
ROE 1.37% 1.42% 3.08% 1.92% 1.14% 4.79% 1.59% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 69.98 58.74 45.18 35.23 24.33 20.29 6.11 50.10%
EPS 3.42 3.43 6.95 4.45 2.61 10.48 2.63 4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.41 2.26 2.32 2.29 2.19 1.65 7.16%
Adjusted Per Share Value based on latest NOSH - 590,584
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 16.54 13.94 10.71 8.36 5.77 4.88 1.50 49.16%
EPS 0.81 0.81 1.65 1.06 0.62 2.52 0.64 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5907 0.572 0.5357 0.5503 0.5426 0.5271 0.4042 6.52%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.63 0.77 0.88 0.69 0.78 0.58 1.03 -
P/RPS 0.90 1.31 1.95 1.96 3.21 2.86 16.86 -38.62%
P/EPS 18.42 22.50 12.66 15.51 29.89 5.53 39.16 -11.80%
EY 5.43 4.44 7.90 6.45 3.35 18.07 2.55 13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.39 0.30 0.34 0.26 0.62 -14.04%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 28/06/05 22/06/04 25/06/03 28/06/02 28/06/01 13/06/00 -
Price 0.67 0.73 0.84 0.75 0.82 0.64 0.95 -
P/RPS 0.96 1.24 1.86 2.13 3.37 3.15 15.55 -37.11%
P/EPS 19.59 21.33 12.09 16.85 31.42 6.11 36.12 -9.69%
EY 5.10 4.69 8.27 5.93 3.18 16.38 2.77 10.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.37 0.32 0.36 0.29 0.58 -11.95%

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