Highlights

[HAPSENG] YoY Quarter Result on 2013-12-31 [#4]

Stock [HAPSENG]: HAP SENG CONSOLIDATED BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     1.03%    YoY -     13.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,208,839 1,081,895 983,267 1,033,317 1,131,508 974,637 810,881 6.87%
  YoY % 11.73% 10.03% -4.84% -8.68% 16.10% 20.19% -
  Horiz. % 149.08% 133.42% 121.26% 127.43% 139.54% 120.19% 100.00%
PBT 140,733 118,237 237,132 227,154 214,278 164,946 171,514 -3.24%
  YoY % 19.03% -50.14% 4.39% 6.01% 29.91% -3.83% -
  Horiz. % 82.05% 68.94% 138.26% 132.44% 124.93% 96.17% 100.00%
Tax -37,354 -22,250 -31,416 -64,866 -74,972 -28,451 -40,620 -1.39%
  YoY % -67.88% 29.18% 51.57% 13.48% -163.51% 29.96% -
  Horiz. % 91.96% 54.78% 77.34% 159.69% 184.57% 70.04% 100.00%
NP 103,379 95,987 205,716 162,288 139,306 136,495 130,894 -3.85%
  YoY % 7.70% -53.34% 26.76% 16.50% 2.06% 4.28% -
  Horiz. % 78.98% 73.33% 157.16% 123.98% 106.43% 104.28% 100.00%
NP to SH 87,570 77,439 188,427 142,686 125,662 111,746 103,099 -2.68%
  YoY % 13.08% -58.90% 32.06% 13.55% 12.45% 8.39% -
  Horiz. % 84.94% 75.11% 182.76% 138.40% 121.88% 108.39% 100.00%
Tax Rate 26.54 % 18.82 % 13.25 % 28.56 % 34.99 % 17.25 % 23.68 % 1.92%
  YoY % 41.02% 42.04% -53.61% -18.38% 102.84% -27.15% -
  Horiz. % 112.08% 79.48% 55.95% 120.61% 147.76% 72.85% 100.00%
Total Cost 1,105,460 985,908 777,551 871,029 992,202 838,142 679,987 8.43%
  YoY % 12.13% 26.80% -10.73% -12.21% 18.38% 23.26% -
  Horiz. % 162.57% 144.99% 114.35% 128.09% 145.91% 123.26% 100.00%
Net Worth 5,502,195 4,249,438 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 16.02%
  YoY % 29.48% 7.03% 18.59% -2.48% 3.97% 46.49% -
  Horiz. % 244.09% 188.51% 176.13% 148.52% 152.30% 146.49% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 127,941 102,780 114,964 -
  YoY % 0.00% 0.00% 0.00% 0.00% 24.48% -10.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.29% 89.40% 100.00%
Div Payout % - % - % - % - % 101.81 % 91.98 % 111.51 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.69% -17.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 91.30% 82.49% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 5,502,195 4,249,438 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 16.02%
  YoY % 29.48% 7.03% 18.59% -2.48% 3.97% 46.49% -
  Horiz. % 244.09% 188.51% 176.13% 148.52% 152.30% 146.49% 100.00%
NOSH 2,489,681 2,157,075 2,146,093 1,992,821 2,132,365 2,186,810 563,551 28.07%
  YoY % 15.42% 0.51% 7.69% -6.54% -2.49% 288.04% -
  Horiz. % 441.78% 382.76% 380.82% 353.62% 378.38% 388.04% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.55 % 8.87 % 20.92 % 15.71 % 12.31 % 14.00 % 16.14 % -10.04%
  YoY % -3.61% -57.60% 33.16% 27.62% -12.07% -13.26% -
  Horiz. % 52.97% 54.96% 129.62% 97.34% 76.27% 86.74% 100.00%
ROE 1.59 % 1.82 % 4.75 % 4.26 % 3.66 % 3.38 % 4.57 % -16.12%
  YoY % -12.64% -61.68% 11.50% 16.39% 8.28% -26.04% -
  Horiz. % 34.79% 39.82% 103.94% 93.22% 80.09% 73.96% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.55 50.16 45.82 51.85 53.06 44.57 143.89 -16.55%
  YoY % -3.21% 9.47% -11.63% -2.28% 19.05% -69.02% -
  Horiz. % 33.74% 34.86% 31.84% 36.03% 36.88% 30.98% 100.00%
EPS 3.52 3.59 8.78 7.16 5.89 5.11 5.69 -7.69%
  YoY % -1.95% -59.11% 22.63% 21.56% 15.26% -10.19% -
  Horiz. % 61.86% 63.09% 154.31% 125.83% 103.51% 89.81% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 4.70 20.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 27.66% -76.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 29.41% 23.04% 100.00%
NAPS 2.2100 1.9700 1.8500 1.6800 1.6100 1.5100 4.0000 -9.41%
  YoY % 12.18% 6.49% 10.12% 4.35% 6.62% -62.25% -
  Horiz. % 55.25% 49.25% 46.25% 42.00% 40.25% 37.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.55 43.46 39.49 41.50 45.45 39.15 32.57 6.87%
  YoY % 11.71% 10.05% -4.84% -8.69% 16.09% 20.20% -
  Horiz. % 149.06% 133.44% 121.25% 127.42% 139.55% 120.20% 100.00%
EPS 3.52 3.11 7.57 5.73 5.05 4.49 4.14 -2.67%
  YoY % 13.18% -58.92% 32.11% 13.47% 12.47% 8.45% -
  Horiz. % 85.02% 75.12% 182.85% 138.41% 121.98% 108.45% 100.00%
DPS 0.00 0.00 0.00 0.00 5.14 4.13 4.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 24.46% -10.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.26% 89.39% 100.00%
NAPS 2.2100 1.7068 1.5947 1.3447 1.3789 1.3263 0.9054 16.02%
  YoY % 29.48% 7.03% 18.59% -2.48% 3.97% 46.49% -
  Horiz. % 244.09% 188.51% 176.13% 148.52% 152.30% 146.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 8.8600 6.4800 4.6800 3.0100 1.7400 1.5900 2.3600 -
P/RPS 18.25 12.92 10.21 5.80 3.28 3.57 1.64 49.36%
  YoY % 41.25% 26.54% 76.03% 76.83% -8.12% 117.68% -
  Horiz. % 1,112.80% 787.80% 622.56% 353.66% 200.00% 217.68% 100.00%
P/EPS 251.90 180.50 53.30 42.04 29.53 31.12 12.90 64.03%
  YoY % 39.56% 238.65% 26.78% 42.36% -5.11% 141.24% -
  Horiz. % 1,952.71% 1,399.22% 413.18% 325.89% 228.91% 241.24% 100.00%
EY 0.40 0.55 1.88 2.38 3.39 3.21 7.75 -38.95%
  YoY % -27.27% -70.74% -21.01% -29.79% 5.61% -58.58% -
  Horiz. % 5.16% 7.10% 24.26% 30.71% 43.74% 41.42% 100.00%
DY 0.00 0.00 0.00 0.00 3.45 2.96 8.64 -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.55% -65.74% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 39.93% 34.26% 100.00%
P/NAPS 4.01 3.29 2.53 1.79 1.08 1.05 0.59 37.59%
  YoY % 21.88% 30.04% 41.34% 65.74% 2.86% 77.97% -
  Horiz. % 679.66% 557.63% 428.81% 303.39% 183.05% 177.97% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 26/02/15 27/02/14 28/02/13 14/02/12 18/02/11 -
Price 9.0200 7.6200 3.7000 3.0200 1.5700 1.6800 2.2700 -
P/RPS 18.58 15.19 8.08 5.82 2.96 3.77 1.58 50.74%
  YoY % 22.32% 88.00% 38.83% 96.62% -21.49% 138.61% -
  Horiz. % 1,175.95% 961.39% 511.39% 368.35% 187.34% 238.61% 100.00%
P/EPS 256.45 212.26 42.14 42.18 26.64 32.88 12.41 65.58%
  YoY % 20.82% 403.70% -0.09% 58.33% -18.98% 164.95% -
  Horiz. % 2,066.48% 1,710.39% 339.56% 339.89% 214.67% 264.95% 100.00%
EY 0.39 0.47 2.37 2.37 3.75 3.04 8.06 -39.61%
  YoY % -17.02% -80.17% 0.00% -36.80% 23.36% -62.28% -
  Horiz. % 4.84% 5.83% 29.40% 29.40% 46.53% 37.72% 100.00%
DY 0.00 0.00 0.00 0.00 3.82 2.80 8.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% 36.43% -68.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 42.49% 31.15% 100.00%
P/NAPS 4.08 3.87 2.00 1.80 0.98 1.11 0.57 38.78%
  YoY % 5.43% 93.50% 11.11% 83.67% -11.71% 94.74% -
  Horiz. % 715.79% 678.95% 350.88% 315.79% 171.93% 194.74% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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