[HAPSENG] YoY TTM Result on 31-Jan-2002 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 97.56%
YoY- -65.77%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 1,225,368 875,035 672,726 516,064 174,843 172,129 48.01%
PBT 208,184 178,706 170,344 151,818 391,306 99,902 15.79%
Tax -67,548 -63,968 -55,937 -33,233 -15,388 -26,309 20.72%
NP 140,636 114,738 114,407 118,585 375,918 73,593 13.81%
-
NP to SH 140,636 114,738 114,407 118,585 346,470 73,593 13.81%
-
Tax Rate 32.45% 35.80% 32.84% 21.89% 3.93% 26.33% -
Total Cost 1,084,732 760,297 558,319 397,479 -201,075 98,536 61.47%
-
Net Worth 1,396,685 1,291,297 1,348,298 1,342,762 1,242,148 992,308 7.06%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 41,272 132,969 121,172 62,410 60,592 55,470 -5.73%
Div Payout % 29.35% 115.89% 105.91% 52.63% 17.49% 75.37% -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,396,685 1,291,297 1,348,298 1,342,762 1,242,148 992,308 7.06%
NOSH 589,318 589,633 591,358 594,142 605,925 616,340 -0.89%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 11.48% 13.11% 17.01% 22.98% 215.00% 42.75% -
ROE 10.07% 8.89% 8.49% 8.83% 27.89% 7.42% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 207.93 148.40 113.76 86.86 28.86 27.93 49.34%
EPS 23.86 19.46 19.35 19.96 57.18 11.94 14.83%
DPS 7.00 22.50 20.50 10.50 10.00 9.00 -4.89%
NAPS 2.37 2.19 2.28 2.26 2.05 1.61 8.03%
Adjusted Per Share Value based on latest NOSH - 594,142
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 49.22 35.15 27.02 20.73 7.02 6.91 48.02%
EPS 5.65 4.61 4.60 4.76 13.92 2.96 13.78%
DPS 1.66 5.34 4.87 2.51 2.43 2.23 -5.72%
NAPS 0.561 0.5187 0.5416 0.5393 0.4989 0.3986 7.06%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.83 0.90 0.73 0.72 0.69 0.83 -
P/RPS 0.40 0.61 0.64 0.83 2.39 2.97 -33.00%
P/EPS 3.48 4.63 3.77 3.61 1.21 6.95 -12.90%
EY 28.75 21.62 26.50 27.72 82.87 14.39 14.82%
DY 8.43 25.00 28.08 14.58 14.49 10.84 -4.89%
P/NAPS 0.35 0.41 0.32 0.32 0.34 0.52 -7.60%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/05 31/03/04 24/03/03 25/03/02 27/03/01 - -
Price 0.80 0.93 0.64 0.74 0.66 0.00 -
P/RPS 0.38 0.63 0.56 0.85 2.29 0.00 -
P/EPS 3.35 4.78 3.31 3.71 1.15 0.00 -
EY 29.83 20.92 30.23 26.97 86.64 0.00 -
DY 8.75 24.19 32.03 14.19 15.15 0.00 -
P/NAPS 0.34 0.42 0.28 0.33 0.32 0.00 -

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