Highlights

[HAPSENG] QoQ Quarter Result on 2013-06-30 [#2]

Stock [HAPSENG]: HAP SENG CONSOLIDATED BHD
Announcement Date 19-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     96.09%    YoY -     95.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 858,472 1,033,317 829,474 826,757 792,469 1,131,508 1,014,364 -10.54%
  QoQ % -16.92% 24.57% 0.33% 4.33% -29.96% 11.55% -
  Horiz. % 84.63% 101.87% 81.77% 81.50% 78.12% 111.55% 100.00%
PBT 199,952 227,154 180,470 259,273 134,684 214,278 168,182 12.24%
  QoQ % -11.98% 25.87% -30.39% 92.50% -37.15% 27.41% -
  Horiz. % 118.89% 135.06% 107.31% 154.16% 80.08% 127.41% 100.00%
Tax -54,080 -64,866 -24,218 -53,938 -22,717 -74,972 -41,008 20.28%
  QoQ % 16.63% -167.84% 55.10% -137.43% 69.70% -82.82% -
  Horiz. % 131.88% 158.18% 59.06% 131.53% 55.40% 182.82% 100.00%
NP 145,872 162,288 156,252 205,335 111,967 139,306 127,174 9.59%
  QoQ % -10.12% 3.86% -23.90% 83.39% -19.63% 9.54% -
  Horiz. % 114.70% 127.61% 122.86% 161.46% 88.04% 109.54% 100.00%
NP to SH 125,413 142,686 141,238 201,548 102,785 125,662 110,983 8.50%
  QoQ % -12.11% 1.03% -29.92% 96.09% -18.21% 13.23% -
  Horiz. % 113.00% 128.57% 127.26% 181.60% 92.61% 113.23% 100.00%
Tax Rate 27.05 % 28.56 % 13.42 % 20.80 % 16.87 % 34.99 % 24.38 % 7.18%
  QoQ % -5.29% 112.82% -35.48% 23.30% -51.79% 43.52% -
  Horiz. % 110.95% 117.15% 55.05% 85.32% 69.20% 143.52% 100.00%
Total Cost 712,600 871,029 673,222 621,422 680,502 992,202 887,190 -13.60%
  QoQ % -18.19% 29.38% 8.34% -8.68% -31.41% 11.84% -
  Horiz. % 80.32% 98.18% 75.88% 70.04% 76.70% 111.84% 100.00%
Net Worth 3,465,886 3,347,939 3,420,293 3,393,835 3,383,868 3,433,108 3,340,264 2.49%
  QoQ % 3.52% -2.12% 0.78% 0.29% -1.43% 2.78% -
  Horiz. % 103.76% 100.23% 102.40% 101.60% 101.31% 102.78% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 200,340 - 160,954 166,568 - 127,941 - -
  QoQ % 0.00% 0.00% -3.37% 0.00% 0.00% 0.00% -
  Horiz. % 156.59% 0.00% 125.80% 130.19% 0.00% 100.00% -
Div Payout % 159.74 % - % 113.96 % 82.64 % - % 101.81 % - % -
  QoQ % 0.00% 0.00% 37.90% 0.00% 0.00% 0.00% -
  Horiz. % 156.90% 0.00% 111.93% 81.17% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,465,886 3,347,939 3,420,293 3,393,835 3,383,868 3,433,108 3,340,264 2.49%
  QoQ % 3.52% -2.12% 0.78% 0.29% -1.43% 2.78% -
  Horiz. % 103.76% 100.23% 102.40% 101.60% 101.31% 102.78% 100.00%
NOSH 2,003,402 1,992,821 2,011,937 2,082,107 2,114,917 2,132,365 2,155,009 -4.75%
  QoQ % 0.53% -0.95% -3.37% -1.55% -0.82% -1.05% -
  Horiz. % 92.96% 92.47% 93.36% 96.62% 98.14% 98.95% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.99 % 15.71 % 18.84 % 24.84 % 14.13 % 12.31 % 12.54 % 22.46%
  QoQ % 8.15% -16.61% -24.15% 75.80% 14.78% -1.83% -
  Horiz. % 135.49% 125.28% 150.24% 198.09% 112.68% 98.17% 100.00%
ROE 3.62 % 4.26 % 4.13 % 5.94 % 3.04 % 3.66 % 3.32 % 5.94%
  QoQ % -15.02% 3.15% -30.47% 95.39% -16.94% 10.24% -
  Horiz. % 109.04% 128.31% 124.40% 178.92% 91.57% 110.24% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.85 51.85 41.23 39.71 37.47 53.06 47.07 -6.08%
  QoQ % -17.36% 25.76% 3.83% 5.98% -29.38% 12.73% -
  Horiz. % 91.03% 110.16% 87.59% 84.36% 79.60% 112.73% 100.00%
EPS 6.26 7.16 7.02 9.68 4.86 5.89 5.15 13.91%
  QoQ % -12.57% 1.99% -27.48% 99.18% -17.49% 14.37% -
  Horiz. % 121.55% 139.03% 136.31% 187.96% 94.37% 114.37% 100.00%
DPS 10.00 0.00 8.00 8.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 133.33% 133.33% 0.00% 100.00% -
NAPS 1.7300 1.6800 1.7000 1.6300 1.6000 1.6100 1.5500 7.61%
  QoQ % 2.98% -1.18% 4.29% 1.87% -0.62% 3.87% -
  Horiz. % 111.61% 108.39% 109.68% 105.16% 103.23% 103.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.48 41.50 33.32 33.21 31.83 45.45 40.74 -10.53%
  QoQ % -16.92% 24.55% 0.33% 4.34% -29.97% 11.56% -
  Horiz. % 84.63% 101.87% 81.79% 81.52% 78.13% 111.56% 100.00%
EPS 5.04 5.73 5.67 8.10 4.13 5.05 4.46 8.50%
  QoQ % -12.04% 1.06% -30.00% 96.13% -18.22% 13.23% -
  Horiz. % 113.00% 128.48% 127.13% 181.61% 92.60% 113.23% 100.00%
DPS 8.05 0.00 6.46 6.69 0.00 5.14 0.00 -
  QoQ % 0.00% 0.00% -3.44% 0.00% 0.00% 0.00% -
  Horiz. % 156.61% 0.00% 125.68% 130.16% 0.00% 100.00% -
NAPS 1.3921 1.3447 1.3738 1.3632 1.3592 1.3789 1.3416 2.50%
  QoQ % 3.52% -2.12% 0.78% 0.29% -1.43% 2.78% -
  Horiz. % 103.76% 100.23% 102.40% 101.61% 101.31% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.0100 3.0100 2.3400 2.0500 1.7300 1.7400 1.6400 -
P/RPS 7.02 5.80 5.68 5.16 4.62 3.28 3.48 59.72%
  QoQ % 21.03% 2.11% 10.08% 11.69% 40.85% -5.75% -
  Horiz. % 201.72% 166.67% 163.22% 148.28% 132.76% 94.25% 100.00%
P/EPS 48.08 42.04 33.33 21.18 35.60 29.53 31.84 31.65%
  QoQ % 14.37% 26.13% 57.37% -40.51% 20.56% -7.26% -
  Horiz. % 151.01% 132.04% 104.68% 66.52% 111.81% 92.74% 100.00%
EY 2.08 2.38 3.00 4.72 2.81 3.39 3.14 -24.03%
  QoQ % -12.61% -20.67% -36.44% 67.97% -17.11% 7.96% -
  Horiz. % 66.24% 75.80% 95.54% 150.32% 89.49% 107.96% 100.00%
DY 3.32 0.00 3.42 3.90 0.00 3.45 0.00 -
  QoQ % 0.00% 0.00% -12.31% 0.00% 0.00% 0.00% -
  Horiz. % 96.23% 0.00% 99.13% 113.04% 0.00% 100.00% -
P/NAPS 1.74 1.79 1.38 1.26 1.08 1.08 1.06 39.20%
  QoQ % -2.79% 29.71% 9.52% 16.67% 0.00% 1.89% -
  Horiz. % 164.15% 168.87% 130.19% 118.87% 101.89% 101.89% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 27/11/13 19/08/13 29/05/13 28/02/13 29/11/12 -
Price 3.2400 3.0200 2.6100 2.1100 1.8400 1.5700 1.6300 -
P/RPS 7.56 5.82 6.33 5.31 4.91 2.96 3.46 68.46%
  QoQ % 29.90% -8.06% 19.21% 8.15% 65.88% -14.45% -
  Horiz. % 218.50% 168.21% 182.95% 153.47% 141.91% 85.55% 100.00%
P/EPS 51.76 42.18 37.18 21.80 37.86 26.64 31.65 38.85%
  QoQ % 22.71% 13.45% 70.55% -42.42% 42.12% -15.83% -
  Horiz. % 163.54% 133.27% 117.47% 68.88% 119.62% 84.17% 100.00%
EY 1.93 2.37 2.69 4.59 2.64 3.75 3.16 -28.04%
  QoQ % -18.57% -11.90% -41.39% 73.86% -29.60% 18.67% -
  Horiz. % 61.08% 75.00% 85.13% 145.25% 83.54% 118.67% 100.00%
DY 3.09 0.00 3.07 3.79 0.00 3.82 0.00 -
  QoQ % 0.00% 0.00% -19.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.89% 0.00% 80.37% 99.21% 0.00% 100.00% -
P/NAPS 1.87 1.80 1.54 1.29 1.15 0.98 1.05 46.98%
  QoQ % 3.89% 16.88% 19.38% 12.17% 17.35% -6.67% -
  Horiz. % 178.10% 171.43% 146.67% 122.86% 109.52% 93.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

406  294  633  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.125+0.01 
 BINTAI 0.845+0.05 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.295+0.03 
 KNM 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS