[HAPSENG] YoY Cumulative 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- 66.62%
YoY- -56.88%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 1,339,883 1,042,771 871,473 716,511 568,726 427,172 299,860 28.76%
PBT 312,908 106,262 55,392 55,542 107,768 79,492 76,838 26.76%
Tax -78,063 -28,217 -16,421 -17,324 -29,647 -27,079 -21,314 24.51%
NP 234,845 78,045 38,971 38,218 78,121 52,413 55,524 27.58%
-
NP to SH 207,814 71,294 34,405 33,685 78,121 52,413 55,524 24.97%
-
Tax Rate 24.95% 26.55% 29.65% 31.19% 27.51% 34.07% 27.74% -
Total Cost 1,105,038 964,726 832,502 678,293 490,605 374,759 244,336 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 28,174 20,419 20,619 20,636 20,635 112,271 20,695 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 9.43% 4.58% 2.34% 2.38% 5.79% 3.79% 4.08% -
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 237.78 178.73 147.93 121.52 96.46 72.29 50.71 29.82%
EPS 36.88 12.22 5.84 5.71 13.25 8.87 9.39 25.99%
DPS 5.00 3.50 3.50 3.50 3.50 19.00 3.50 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 53.82 41.88 35.00 28.78 22.84 17.16 12.04 28.77%
EPS 8.35 2.86 1.38 1.35 3.14 2.11 2.23 24.98%
DPS 1.13 0.82 0.83 0.83 0.83 4.51 0.83 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 0.39 0.61 0.49 0.58 0.91 1.02 1.44 -19.79%
P/EPS 2.49 8.92 12.33 12.43 6.64 8.34 7.77 -17.48%
EY 40.09 11.21 8.11 8.05 15.06 11.99 12.86 21.17%
DY 5.43 3.21 4.86 4.93 3.98 25.68 4.79 2.14%
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 0.34 0.57 0.46 0.60 0.85 1.07 1.24 -19.63%
P/EPS 2.17 8.27 11.64 12.78 6.19 8.68 6.71 -17.35%
EY 46.10 12.10 8.59 7.83 16.16 11.52 14.90 21.01%
DY 6.25 3.47 5.15 4.79 4.27 24.68 5.56 1.99%
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