[HAPSENG] YoY TTM Result on 30-Apr-2004 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 12.84%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 1,790,199 1,524,054 1,305,819 933,607 737,261 538,024 259,173 37.98%
PBT 164,456 139,148 186,289 194,003 186,778 103,164 440,921 -15.15%
Tax -33,736 -37,953 -66,453 -64,529 -61,488 -31,977 -18,246 10.78%
NP 130,720 101,195 119,836 129,474 125,290 71,187 422,675 -17.75%
-
NP to SH 115,661 87,049 119,836 129,474 125,290 71,187 393,227 -18.44%
-
Tax Rate 20.51% 27.28% 35.67% 33.26% 32.92% 31.00% 4.14% -
Total Cost 1,659,479 1,422,859 1,185,983 804,133 611,971 466,837 -163,502 -
-
Net Worth 1,557,915 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 1,312,244 2.90%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 41,178 41,282 41,272 132,969 121,172 62,410 60,592 -6.23%
Div Payout % 35.60% 47.42% 34.44% 102.70% 96.71% 87.67% 15.41% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,557,915 1,470,687 1,423,977 1,333,790 1,370,155 1,351,012 1,312,244 2.90%
NOSH 590,119 588,274 590,862 590,172 590,584 589,961 599,198 -0.25%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 7.30% 6.64% 9.18% 13.87% 16.99% 13.23% 163.09% -
ROE 7.42% 5.92% 8.42% 9.71% 9.14% 5.27% 29.97% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 303.36 259.07 221.00 158.19 124.84 91.20 43.25 38.33%
EPS 19.60 14.80 20.28 21.94 21.21 12.07 65.63 -18.23%
DPS 7.00 7.00 7.00 22.50 20.50 10.50 10.00 -5.76%
NAPS 2.64 2.50 2.41 2.26 2.32 2.29 2.19 3.16%
Adjusted Per Share Value based on latest NOSH - 590,172
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 71.90 61.21 52.45 37.50 29.61 21.61 10.41 37.97%
EPS 4.65 3.50 4.81 5.20 5.03 2.86 15.79 -18.42%
DPS 1.65 1.66 1.66 5.34 4.87 2.51 2.43 -6.24%
NAPS 0.6257 0.5907 0.572 0.5357 0.5503 0.5426 0.5271 2.89%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.13 0.63 0.77 0.88 0.69 0.78 0.58 -
P/RPS 0.37 0.24 0.35 0.56 0.55 0.86 1.34 -19.29%
P/EPS 5.77 4.26 3.80 4.01 3.25 6.46 0.88 36.78%
EY 17.34 23.49 26.34 24.93 30.75 15.47 113.15 -26.83%
DY 6.19 11.11 9.09 25.57 29.71 13.46 17.24 -15.68%
P/NAPS 0.43 0.25 0.32 0.39 0.30 0.34 0.26 8.74%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 28/06/06 28/06/05 22/06/04 25/06/03 28/06/02 28/06/01 -
Price 1.06 0.67 0.73 0.84 0.75 0.82 0.64 -
P/RPS 0.35 0.26 0.33 0.53 0.60 0.90 1.48 -21.35%
P/EPS 5.41 4.53 3.60 3.83 3.54 6.80 0.98 32.92%
EY 18.49 22.09 27.78 26.12 28.29 14.72 102.54 -24.82%
DY 6.60 10.45 9.59 26.79 27.33 12.80 15.63 -13.37%
P/NAPS 0.40 0.27 0.30 0.37 0.32 0.36 0.29 5.50%

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