[HAPSENG] YoY Quarter Result on 31-Jul-2004 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -9.54%
YoY- 41.99%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 571,711 459,777 369,411 302,077 219,095 156,318 129,184 28.11%
PBT 62,029 23,875 23,342 53,673 40,694 54,474 20,469 20.28%
Tax -16,728 -7,506 -7,333 -16,569 -14,562 -14,348 -7,263 14.91%
NP 45,301 16,369 16,009 37,104 26,132 40,126 13,206 22.79%
-
NP to SH 41,670 14,286 13,468 37,104 26,132 40,126 13,206 21.09%
-
Tax Rate 26.97% 31.44% 31.42% 30.87% 35.78% 26.34% 35.48% -
Total Cost 526,410 443,408 353,402 264,973 192,963 116,192 115,978 28.65%
-
Net Worth 1,558,247 1,469,753 1,416,718 1,350,845 1,383,458 1,359,201 1,302,754 3.02%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 20,426 20,576 20,660 20,646 112,332 20,683 20,820 -0.31%
Div Payout % 49.02% 144.03% 153.40% 55.64% 429.86% 51.55% 157.66% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,558,247 1,469,753 1,416,718 1,350,845 1,383,458 1,359,201 1,302,754 3.02%
NOSH 583,613 587,901 590,299 589,888 591,221 590,957 594,864 -0.31%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 7.92% 3.56% 4.33% 12.28% 11.93% 25.67% 10.22% -
ROE 2.67% 0.97% 0.95% 2.75% 1.89% 2.95% 1.01% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 97.96 78.21 62.58 51.21 37.06 26.45 21.72 28.52%
EPS 7.14 2.43 2.28 6.29 4.42 6.79 2.22 21.48%
DPS 3.50 3.50 3.50 3.50 19.00 3.50 3.50 0.00%
NAPS 2.67 2.50 2.40 2.29 2.34 2.30 2.19 3.35%
Adjusted Per Share Value based on latest NOSH - 589,888
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 22.96 18.47 14.84 12.13 8.80 6.28 5.19 28.11%
EPS 1.67 0.57 0.54 1.49 1.05 1.61 0.53 21.06%
DPS 0.82 0.83 0.83 0.83 4.51 0.83 0.84 -0.40%
NAPS 0.6259 0.5903 0.569 0.5426 0.5557 0.5459 0.5233 3.02%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.09 0.72 0.71 0.88 0.74 0.73 0.68 -
P/RPS 1.11 0.92 1.13 1.72 2.00 2.76 3.13 -15.86%
P/EPS 15.27 29.63 31.12 13.99 16.74 10.75 30.63 -10.94%
EY 6.55 3.37 3.21 7.15 5.97 9.30 3.26 12.32%
DY 3.21 4.86 4.93 3.98 25.68 4.79 5.15 -7.57%
P/NAPS 0.41 0.29 0.30 0.38 0.32 0.32 0.31 4.76%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 27/09/06 27/09/05 28/09/04 24/09/03 26/09/02 17/09/01 -
Price 1.01 0.68 0.73 0.82 0.77 0.63 0.57 -
P/RPS 1.03 0.87 1.17 1.60 2.08 2.38 2.62 -14.40%
P/EPS 14.15 27.98 32.00 13.04 17.42 9.28 25.68 -9.45%
EY 7.07 3.57 3.13 7.67 5.74 10.78 3.89 10.46%
DY 3.47 5.15 4.79 4.27 24.68 5.56 6.14 -9.06%
P/NAPS 0.38 0.27 0.30 0.36 0.33 0.27 0.26 6.52%

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