[HAPSENG] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -13.25%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 424,644 360,695 321,693 217,219 172,827 120,694 39,013 48.84%
PBT 50,390 40,058 45,080 49,777 44,412 41,175 -15,231 -
Tax -3,605 -11,694 -18,266 -20,826 -16,559 -12,062 15,231 -
NP 46,785 28,364 26,814 28,951 27,853 29,113 0 -
-
NP to SH 40,968 22,811 26,814 28,951 27,853 29,113 -29,448 -
-
Tax Rate 7.15% 29.19% 40.52% 41.84% 37.28% 29.29% - -
Total Cost 377,859 332,331 294,879 188,268 144,974 91,581 39,013 45.97%
-
Net Worth 1,524,527 1,596,762 1,396,685 1,291,297 1,348,298 1,342,762 1,242,148 3.47%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 20,601 20,622 20,626 20,637 20,697 41,589 60,592 -16.44%
Div Payout % 50.29% 90.41% 76.92% 71.28% 74.31% 142.86% 0.00% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,524,527 1,596,762 1,396,685 1,291,297 1,348,298 1,342,762 1,242,148 3.47%
NOSH 588,620 589,211 589,318 589,633 591,358 594,142 605,925 -0.48%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 11.02% 7.86% 8.34% 13.33% 16.12% 24.12% 0.00% -
ROE 2.69% 1.43% 1.92% 2.24% 2.07% 2.17% -2.37% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 72.14 61.22 54.59 36.84 29.23 20.31 6.44 49.55%
EPS 6.96 3.87 4.55 4.91 4.71 4.90 -4.86 -
DPS 3.50 3.50 3.50 3.50 3.50 7.00 10.00 -16.04%
NAPS 2.59 2.71 2.37 2.19 2.28 2.26 2.05 3.97%
Adjusted Per Share Value based on latest NOSH - 589,633
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 17.06 14.49 12.92 8.72 6.94 4.85 1.57 48.79%
EPS 1.65 0.92 1.08 1.16 1.12 1.17 -1.18 -
DPS 0.83 0.83 0.83 0.83 0.83 1.67 2.43 -16.38%
NAPS 0.6123 0.6414 0.561 0.5187 0.5416 0.5393 0.4989 3.47%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.79 0.59 0.83 0.90 0.73 0.72 0.69 -
P/RPS 1.10 0.96 1.52 2.44 2.50 3.54 10.72 -31.56%
P/EPS 11.35 15.24 18.24 18.33 15.50 14.69 -14.20 -
EY 8.81 6.56 5.48 5.46 6.45 6.81 -7.04 -
DY 4.43 5.93 4.22 3.89 4.79 9.72 14.49 -17.91%
P/NAPS 0.31 0.22 0.35 0.41 0.32 0.32 0.34 -1.52%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 28/03/06 31/03/05 31/03/04 24/03/03 25/03/02 27/03/01 -
Price 0.74 0.65 0.80 0.93 0.64 0.74 0.66 -
P/RPS 1.03 1.06 1.47 2.52 2.19 3.64 10.25 -31.80%
P/EPS 10.63 16.79 17.58 18.94 13.59 15.10 -13.58 -
EY 9.41 5.96 5.69 5.28 7.36 6.62 -7.36 -
DY 4.73 5.38 4.38 3.76 5.47 9.46 15.15 -17.62%
P/NAPS 0.29 0.24 0.34 0.42 0.28 0.33 0.32 -1.62%

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