[HAPSENG] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 160.5%
YoY- 4.99%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 6,112,824 5,288,733 5,173,920 4,964,734 4,707,660 4,891,714 4,910,500 15.73%
PBT 923,024 1,395,388 1,580,650 1,852,718 857,056 1,244,935 1,472,269 -26.76%
Tax -268,312 -212,941 -229,904 -213,016 -206,116 -179,492 -189,517 26.11%
NP 654,712 1,182,447 1,350,746 1,639,702 650,940 1,065,443 1,282,752 -36.15%
-
NP to SH 617,812 1,103,902 1,279,602 1,568,190 601,992 1,000,960 1,217,853 -36.41%
-
Tax Rate 29.07% 15.26% 14.54% 11.50% 24.05% 14.42% 12.87% -
Total Cost 5,458,112 4,106,286 3,823,173 3,325,032 4,056,720 3,826,271 3,627,748 31.33%
-
Net Worth 6,273,983 5,776,050 6,124,607 5,900,538 5,651,573 5,502,195 5,475,952 9.50%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 1,493,805 871,386 1,161,849 746,903 1,493,808 871,388 1,082,815 23.94%
Div Payout % 241.79% 78.94% 90.80% 47.63% 248.14% 87.06% 88.91% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,273,983 5,776,050 6,124,607 5,900,538 5,651,573 5,502,195 5,475,952 9.50%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,320,319 4.81%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.71% 22.36% 26.11% 33.03% 13.83% 21.78% 26.12% -
ROE 9.85% 19.11% 20.89% 26.58% 10.65% 18.19% 22.24% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 245.53 212.43 207.81 199.41 189.09 196.48 211.63 10.42%
EPS 24.80 44.34 51.40 62.98 24.16 42.36 52.48 -39.35%
DPS 60.00 35.00 46.67 30.00 60.00 35.00 46.67 18.25%
NAPS 2.52 2.32 2.46 2.37 2.27 2.21 2.36 4.47%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 245.53 212.43 207.81 199.41 189.09 196.48 197.23 15.73%
EPS 24.81 44.34 51.40 62.99 24.18 40.20 48.92 -36.43%
DPS 60.00 35.00 46.67 30.00 60.00 35.00 43.49 23.95%
NAPS 2.52 2.32 2.46 2.37 2.27 2.21 2.1995 9.50%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 9.86 9.55 9.10 9.23 8.99 8.86 7.70 -
P/RPS 4.02 4.50 4.38 4.63 4.75 4.51 3.64 6.85%
P/EPS 39.73 21.54 17.71 14.65 37.18 22.04 14.67 94.41%
EY 2.52 4.64 5.65 6.82 2.69 4.54 6.82 -48.53%
DY 6.09 3.66 5.13 3.25 6.67 3.95 6.06 0.33%
P/NAPS 3.91 4.12 3.70 3.89 3.96 4.01 3.26 12.89%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 23/11/17 24/08/17 31/05/17 23/02/17 24/11/16 -
Price 9.80 9.55 9.39 9.08 9.18 9.02 7.78 -
P/RPS 3.99 4.50 4.52 4.55 4.85 4.59 3.68 5.54%
P/EPS 39.49 21.54 18.27 14.42 37.97 22.44 14.82 92.31%
EY 2.53 4.64 5.47 6.94 2.63 4.46 6.75 -48.04%
DY 6.12 3.66 4.97 3.30 6.54 3.88 6.00 1.33%
P/NAPS 3.89 4.12 3.82 3.83 4.04 4.08 3.30 11.60%

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