[HAPSENG] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
10-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 2.11%
YoY- -1.75%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,666,886 1,420,456 1,120,894 830,643 621,006 433,970 195,939 42.85%
PBT 141,408 144,853 212,881 173,341 167,107 95,412 448,455 -17.49%
Tax -39,251 -47,593 -70,108 -59,701 -51,440 -5,940 -43,569 -1.72%
NP 102,157 97,260 142,773 113,640 115,667 89,472 404,886 -20.49%
-
NP to SH 87,999 91,150 142,773 113,640 115,667 60,024 404,886 -22.45%
-
Tax Rate 27.76% 32.86% 32.93% 34.44% 30.78% 6.23% 9.72% -
Total Cost 1,564,729 1,323,196 978,121 717,003 505,339 344,498 -208,947 -
-
Net Worth 1,489,120 1,431,898 1,374,930 1,323,146 1,377,140 1,311,396 1,341,897 1.74%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 41,198 41,286 41,283 133,029 142,064 81,412 55,470 -4.83%
Div Payout % 46.82% 45.30% 28.92% 117.06% 122.82% 135.63% 13.70% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,489,120 1,431,898 1,374,930 1,323,146 1,377,140 1,311,396 1,341,897 1.74%
NOSH 588,585 589,258 590,099 590,690 591,047 593,392 607,193 -0.51%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.13% 6.85% 12.74% 13.68% 18.63% 20.62% 206.64% -
ROE 5.91% 6.37% 10.38% 8.59% 8.40% 4.58% 30.17% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 283.20 241.06 189.95 140.62 105.07 73.13 32.27 43.59%
EPS 14.95 15.47 24.19 19.24 19.57 10.12 66.68 -22.04%
DPS 7.00 7.00 7.00 22.50 24.00 13.72 9.00 -4.10%
NAPS 2.53 2.43 2.33 2.24 2.33 2.21 2.21 2.27%
Adjusted Per Share Value based on latest NOSH - 590,690
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 66.95 57.05 45.02 33.36 24.94 17.43 7.87 42.85%
EPS 3.53 3.66 5.73 4.56 4.65 2.41 16.26 -22.46%
DPS 1.65 1.66 1.66 5.34 5.71 3.27 2.23 -4.89%
NAPS 0.5981 0.5751 0.5523 0.5315 0.5531 0.5267 0.539 1.74%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.74 0.71 0.80 0.83 0.63 0.68 0.70 -
P/RPS 0.26 0.29 0.42 0.59 0.60 0.93 2.17 -29.77%
P/EPS 4.95 4.59 3.31 4.31 3.22 6.72 1.05 29.47%
EY 20.20 21.79 30.24 23.18 31.06 14.88 95.26 -22.76%
DY 9.46 9.86 8.75 27.11 38.10 20.18 12.86 -4.98%
P/NAPS 0.29 0.29 0.34 0.37 0.27 0.31 0.32 -1.62%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 14/12/06 15/12/05 09/12/04 10/12/03 11/12/02 06/12/01 15/12/00 -
Price 0.75 0.66 0.80 0.85 0.68 0.76 0.77 -
P/RPS 0.26 0.27 0.42 0.60 0.65 1.04 2.39 -30.89%
P/EPS 5.02 4.27 3.31 4.42 3.47 7.51 1.15 27.82%
EY 19.93 23.44 30.24 22.63 28.78 13.31 86.60 -21.70%
DY 9.33 10.61 8.75 26.47 35.29 18.05 11.69 -3.68%
P/NAPS 0.30 0.27 0.34 0.38 0.29 0.34 0.35 -2.53%

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