[HAPSENG] YoY TTM 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- 8.47%
YoY- 26.19%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,902,133 1,614,420 1,373,153 1,016,589 799,075 566,121 338,049 33.34%
PBT 202,610 139,681 155,958 206,982 172,998 137,169 159,368 4.08%
Tax -42,958 -38,126 -57,217 -66,536 -61,702 -39,062 -11,535 24.48%
NP 159,652 101,555 98,741 140,446 111,296 98,107 147,833 1.28%
-
NP to SH 143,045 87,867 96,200 140,446 111,296 98,107 118,385 3.20%
-
Tax Rate 21.20% 27.30% 36.69% 32.15% 35.67% 28.48% 7.24% -
Total Cost 1,742,481 1,512,865 1,274,412 876,143 687,779 468,014 190,216 44.62%
-
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 41,028 41,198 41,286 41,283 212,821 62,273 81,412 -10.78%
Div Payout % 28.68% 46.89% 42.92% 29.39% 191.22% 63.48% 68.77% -
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 8.39% 6.29% 7.19% 13.82% 13.93% 17.33% 43.73% -
ROE 9.18% 5.98% 6.79% 10.40% 8.04% 7.22% 9.09% -
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 325.92 274.61 232.62 172.34 135.16 95.80 56.83 33.77%
EPS 24.51 14.95 16.30 23.81 18.82 16.60 19.90 3.53%
DPS 7.00 7.00 7.00 7.00 36.00 10.50 13.69 -10.57%
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 76.40 64.84 55.15 40.83 32.10 22.74 13.58 33.34%
EPS 5.75 3.53 3.86 5.64 4.47 3.94 4.76 3.19%
DPS 1.65 1.65 1.66 1.66 8.55 2.50 3.27 -10.76%
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 0.33 0.26 0.31 0.51 0.55 0.76 1.20 -19.35%
P/EPS 4.45 4.82 4.36 3.70 3.93 4.40 3.42 4.48%
EY 22.49 20.76 22.95 27.06 25.44 22.74 29.27 -4.29%
DY 6.42 9.72 9.86 7.95 48.65 14.38 20.13 -17.33%
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 0.31 0.25 0.31 0.48 0.57 0.66 1.00 -17.72%
P/EPS 4.12 4.55 4.48 3.44 4.09 3.79 2.86 6.26%
EY 24.27 21.98 22.32 29.04 24.45 26.35 34.91 -5.87%
DY 6.93 10.29 9.59 8.54 46.75 16.67 24.01 -18.69%
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