[HAPSENG] YoY Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -85.62%
YoY- -50.71%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 418,378 471,060 411,696 347,100 266,649 208,077 143,542 19.79%
PBT 93,309 44,233 31,517 32,200 54,095 38,798 22,364 27.27%
Tax -24,547 -11,489 -8,915 -11,983 -13,078 -12,517 -6,966 23.69%
NP 68,762 32,744 22,602 20,217 41,017 26,281 15,398 28.74%
-
NP to SH 62,085 29,624 20,119 20,217 41,017 26,281 15,398 26.53%
-
Tax Rate 26.31% 25.97% 28.29% 37.21% 24.18% 32.26% 31.15% -
Total Cost 349,616 438,316 389,094 326,883 225,632 181,796 128,144 18.46%
-
Net Worth 2,084,523 1,557,915 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 7.59%
Dividend
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 2,084,523 1,557,915 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 7.59%
NOSH 563,384 590,119 588,274 590,862 590,172 590,584 589,961 -0.77%
Ratio Analysis
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 16.44% 6.95% 5.49% 5.82% 15.38% 12.63% 10.73% -
ROE 2.98% 1.90% 1.37% 1.42% 3.08% 1.92% 1.14% -
Per Share
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 74.26 79.82 69.98 58.74 45.18 35.23 24.33 20.72%
EPS 11.02 5.02 3.42 3.43 6.95 4.45 2.61 27.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 2.64 2.50 2.41 2.26 2.32 2.29 8.43%
Adjusted Per Share Value based on latest NOSH - 590,862
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 16.80 18.92 16.54 13.94 10.71 8.36 5.77 19.77%
EPS 2.49 1.19 0.81 0.81 1.65 1.06 0.62 26.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8373 0.6257 0.5907 0.572 0.5357 0.5503 0.5426 7.59%
Price Multiplier on Financial Quarter End Date
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 31/03/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.81 1.13 0.63 0.77 0.88 0.69 0.78 -
P/RPS 1.09 1.42 0.90 1.31 1.95 1.96 3.21 -16.66%
P/EPS 7.35 22.51 18.42 22.50 12.66 15.51 29.89 -21.08%
EY 13.60 4.44 5.43 4.44 7.90 6.45 3.35 26.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.43 0.25 0.32 0.39 0.30 0.34 -7.08%
Price Multiplier on Announcement Date
31/03/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 22/05/08 27/06/07 28/06/06 28/06/05 22/06/04 25/06/03 28/06/02 -
Price 0.93 1.06 0.67 0.73 0.84 0.75 0.82 -
P/RPS 1.25 1.33 0.96 1.24 1.86 2.13 3.37 -15.41%
P/EPS 8.44 21.12 19.59 21.33 12.09 16.85 31.42 -19.90%
EY 11.85 4.74 5.10 4.69 8.27 5.93 3.18 24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.40 0.27 0.30 0.37 0.32 0.36 -5.97%

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