[HAPSENG] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -0.57%
YoY- -34.88%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 459,777 369,411 302,077 219,095 156,318 129,184 50,308 44.57%
PBT 23,875 23,342 53,673 40,694 54,474 20,469 302,022 -34.47%
Tax -7,506 -7,333 -16,569 -14,562 -14,348 -7,263 -13,974 -9.83%
NP 16,369 16,009 37,104 26,132 40,126 13,206 288,048 -37.98%
-
NP to SH 14,286 13,468 37,104 26,132 40,126 13,206 288,048 -39.37%
-
Tax Rate 31.44% 31.42% 30.87% 35.78% 26.34% 35.48% 4.63% -
Total Cost 443,408 353,402 264,973 192,963 116,192 115,978 -237,740 -
-
Net Worth 1,469,753 1,416,718 1,350,845 1,383,458 1,359,201 1,302,754 1,270,889 2.45%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 20,576 20,660 20,646 112,332 20,683 20,820 - -
Div Payout % 144.03% 153.40% 55.64% 429.86% 51.55% 157.66% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,469,753 1,416,718 1,350,845 1,383,458 1,359,201 1,302,754 1,270,889 2.45%
NOSH 587,901 590,299 589,888 591,221 590,957 594,864 608,081 -0.56%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 3.56% 4.33% 12.28% 11.93% 25.67% 10.22% 572.57% -
ROE 0.97% 0.95% 2.75% 1.89% 2.95% 1.01% 22.67% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 78.21 62.58 51.21 37.06 26.45 21.72 8.27 45.39%
EPS 2.43 2.28 6.29 4.42 6.79 2.22 47.37 -39.03%
DPS 3.50 3.50 3.50 19.00 3.50 3.50 0.00 -
NAPS 2.50 2.40 2.29 2.34 2.30 2.19 2.09 3.02%
Adjusted Per Share Value based on latest NOSH - 591,221
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 18.47 14.84 12.13 8.80 6.28 5.19 2.02 44.58%
EPS 0.57 0.54 1.49 1.05 1.61 0.53 11.57 -39.43%
DPS 0.83 0.83 0.83 4.51 0.83 0.84 0.00 -
NAPS 0.5903 0.569 0.5426 0.5557 0.5459 0.5233 0.5105 2.44%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.72 0.71 0.88 0.74 0.73 0.68 0.85 -
P/RPS 0.92 1.13 1.72 2.00 2.76 3.13 10.27 -33.09%
P/EPS 29.63 31.12 13.99 16.74 10.75 30.63 1.79 59.60%
EY 3.37 3.21 7.15 5.97 9.30 3.26 55.73 -37.33%
DY 4.86 4.93 3.98 25.68 4.79 5.15 0.00 -
P/NAPS 0.29 0.30 0.38 0.32 0.32 0.31 0.41 -5.60%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 27/09/05 28/09/04 24/09/03 26/09/02 17/09/01 26/09/00 -
Price 0.68 0.73 0.82 0.77 0.63 0.57 0.68 -
P/RPS 0.87 1.17 1.60 2.08 2.38 2.62 8.22 -31.21%
P/EPS 27.98 32.00 13.04 17.42 9.28 25.68 1.44 63.92%
EY 3.57 3.13 7.67 5.74 10.78 3.89 69.66 -39.03%
DY 5.15 4.79 4.27 24.68 5.56 6.14 0.00 -
P/NAPS 0.27 0.30 0.36 0.33 0.27 0.26 0.33 -3.28%

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