[HAPSENG] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 158.55%

YoY- 1.86%

Quarter Report

QtrlyReport 30 Jun 2018 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Annualized Quarter Result
Revenue	6,999,388	6,246,519	6,427,432	6,115,328	6,112,824	5,288,733	5,173,920	22.34%
YoY %	12.05%	-2.81%	5.10%	0.04%	15.58%	2.22%	-	-
Horiz. %	135.28%	120.73%	124.23%	118.20%	118.15%	102.22%	100.00%	-
PBT	957,236	1,394,178	1,595,786	1,887,902	923,024	1,395,388	1,580,650	-28.44%
YoY %	-31.34%	-12.63%	-15.47%	104.53%	-33.85%	-11.72%	-	-
Horiz. %	60.56%	88.20%	100.96%	119.44%	58.40%	88.28%	100.00%	-
Tax	-284,112	-207,316	-231,966	-253,672	-268,312	-212,941	-229,904	15.17%
YoY %	-37.04%	10.63%	8.56%	5.46%	-26.00%	7.38%	-	-
Horiz. %	123.58%	90.18%	100.90%	110.34%	116.71%	92.62%	100.00%	-
NP	673,124	1,186,862	1,363,820	1,634,230	654,712	1,182,447	1,350,746	-37.17%
YoY %	-43.29%	-12.98%	-16.55%	149.61%	-44.63%	-12.46%	-	-
Horiz. %	49.83%	87.87%	100.97%	120.99%	48.47%	87.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	631,928	1,145,608	1,319,149	1,597,336	617,812	1,103,902	1,279,602	-37.54%
YoY %	-44.84%	-13.16%	-17.42%	158.55%	-44.03%	-13.73%	-	-
Horiz. %	49.38%	89.53%	103.09%	124.83%	48.28%	86.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.68%	14.87%	14.54%	13.44%	29.07%	15.26%	14.54%	-
YoY %	99.60%	2.27%	8.18%	-53.77%	90.50%	4.95%	-	-
Horiz. %	204.13%	102.27%	100.00%	92.43%	199.93%	104.95%	100.00%	-
Total Cost	6,326,264	5,059,657	5,063,612	4,481,098	5,458,112	4,106,286	3,823,173	39.94%
YoY %	25.03%	-0.08%	13.00%	-17.90%	32.92%	7.41%	-	-
Horiz. %	165.47%	132.34%	132.45%	117.21%	142.76%	107.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,170,255	7,020,877	7,369,435	7,170,264	6,273,983	5,776,050	6,124,607	11.09%
YoY %	2.13%	-4.73%	2.78%	14.29%	8.62%	-5.69%	-	-
Horiz. %	117.07%	114.63%	120.33%	117.07%	102.44%	94.31%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	1,493,803	871,385	1,161,847	746,902	1,493,805	871,386	1,161,849	18.25%
YoY %	71.43%	-25.00%	55.56%	-50.00%	71.43%	-25.00%	-	-
Horiz. %	128.57%	75.00%	100.00%	64.29%	128.57%	75.00%	100.00%	-
Div Payout %	236.39%	76.06%	88.08%	46.76%	241.79%	78.94%	90.80%	-
YoY %	210.79%	-13.65%	88.37%	-80.66%	206.30%	-13.06%	-	-
Horiz. %	260.34%	83.77%	97.00%	51.50%	266.29%	86.94%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	7,170,255	7,020,877	7,369,435	7,170,264	6,273,983	5,776,050	6,124,607	11.09%
YoY %	2.13%	-4.73%	2.78%	14.29%	8.62%	-5.69%	-	-
Horiz. %	117.07%	114.63%	120.33%	117.07%	102.44%	94.31%	100.00%	-
NOSH	2,489,681	2,489,681	2,489,681	2,489,681	2,489,681	2,489,681	2,489,681	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	9.62%	19.00%	21.22%	26.72%	10.71%	22.36%	26.11%	-
YoY %	-49.37%	-10.46%	-20.58%	149.49%	-52.10%	-14.36%	-	-
Horiz. %	36.84%	72.77%	81.27%	102.34%	41.02%	85.64%	100.00%	-
ROE	8.81%	16.32%	17.90%	22.28%	9.85%	19.11%	20.89%	-
YoY %	-46.02%	-8.83%	-19.66%	126.19%	-48.46%	-8.52%	-	-
Horiz. %	42.17%	78.12%	85.69%	106.65%	47.15%	91.48%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	281.14	250.90	258.16	245.63	245.53	212.43	207.81	22.34%
YoY %	12.05%	-2.81%	5.10%	0.04%	15.58%	2.22%	-	-
Horiz. %	135.29%	120.74%	124.23%	118.20%	118.15%	102.22%	100.00%	-
EPS	25.40	46.01	52.99	64.16	24.80	44.34	51.40	-37.52%
YoY %	-44.79%	-13.17%	-17.41%	158.71%	-44.07%	-13.74%	-	-
Horiz. %	49.42%	89.51%	103.09%	124.82%	48.25%	86.26%	100.00%	-
DPS	60.00	35.00	46.67	30.00	60.00	35.00	46.67	18.25%
YoY %	71.43%	-25.01%	55.57%	-50.00%	71.43%	-25.01%	-	-
Horiz. %	128.56%	74.99%	100.00%	64.28%	128.56%	74.99%	100.00%	-
NAPS	2.88	2.82	2.96	2.88	2.52	2.32	2.46	11.09%
YoY %	2.13%	-4.73%	2.78%	14.29%	8.62%	-5.69%	-	-
Horiz. %	117.07%	114.63%	120.33%	117.07%	102.44%	94.31%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,489,681
RPS	281.14	250.90	258.16	245.63	245.53	212.43	207.81	22.34%
YoY %	12.05%	-2.81%	5.10%	0.04%	15.58%	2.22%	-	-
Horiz. %	135.29%	120.74%	124.23%	118.20%	118.15%	102.22%	100.00%	-
EPS	25.38	46.01	52.98	64.16	24.81	44.34	51.40	-37.55%
YoY %	-44.84%	-13.16%	-17.43%	158.61%	-44.05%	-13.74%	-	-
Horiz. %	49.38%	89.51%	103.07%	124.82%	48.27%	86.26%	100.00%	-
DPS	60.00	35.00	46.67	30.00	60.00	35.00	46.67	18.25%
YoY %	71.43%	-25.01%	55.57%	-50.00%	71.43%	-25.01%	-	-
Horiz. %	128.56%	74.99%	100.00%	64.28%	128.56%	74.99%	100.00%	-
NAPS	2.88	2.82	2.96	2.88	2.52	2.32	2.46	11.09%
YoY %	2.13%	-4.73%	2.78%	14.29%	8.62%	-5.69%	-	-
Horiz. %	117.07%	114.63%	120.33%	117.07%	102.44%	94.31%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	9.90	9.85	9.90	9.80	9.86	9.55	9.10	-
P/RPS	3.52	3.93	3.83	3.99	4.02	4.50	4.38	-13.57%
YoY %	-10.43%	2.61%	-4.01%	-0.75%	-10.67%	2.74%	-	-
Horiz. %	80.37%	89.73%	87.44%	91.10%	91.78%	102.74%	100.00%	-
P/EPS	39.00	21.41	18.68	15.27	39.73	21.54	17.71	69.34%
YoY %	82.16%	14.61%	22.33%	-61.57%	84.45%	21.63%	-	-
Horiz. %	220.21%	120.89%	105.48%	86.22%	224.34%	121.63%	100.00%	-
EY	2.56	4.67	5.35	6.55	2.52	4.64	5.65	-41.03%
YoY %	-45.18%	-12.71%	-18.32%	159.92%	-45.69%	-17.88%	-	-
Horiz. %	45.31%	82.65%	94.69%	115.93%	44.60%	82.12%	100.00%	-
DY	6.06	3.55	4.71	3.06	6.09	3.66	5.13	11.75%
YoY %	70.70%	-24.63%	53.92%	-49.75%	66.39%	-28.65%	-	-
Horiz. %	118.13%	69.20%	91.81%	59.65%	118.71%	71.35%	100.00%	-
P/NAPS	3.44	3.49	3.34	3.40	3.91	4.12	3.70	-4.74%
YoY %	-1.43%	4.49%	-1.76%	-13.04%	-5.10%	11.35%	-	-
Horiz. %	92.97%	94.32%	90.27%	91.89%	105.68%	111.35%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	31/05/19	27/02/19	22/11/18	29/08/18	31/05/18	28/02/18	23/11/17	-
Price	9.90	9.87	9.90	9.84	9.80	9.55	9.39	-
P/RPS	3.52	3.93	3.83	4.01	3.99	4.50	4.52	-15.36%
YoY %	-10.43%	2.61%	-4.49%	0.50%	-11.33%	-0.44%	-	-
Horiz. %	77.88%	86.95%	84.73%	88.72%	88.27%	99.56%	100.00%	-
P/EPS	39.00	21.45	18.68	15.34	39.49	21.54	18.27	65.86%
YoY %	81.82%	14.83%	21.77%	-61.15%	83.33%	17.90%	-	-
Horiz. %	213.46%	117.41%	102.24%	83.96%	216.15%	117.90%	100.00%	-
EY	2.56	4.66	5.35	6.52	2.53	4.64	5.47	-39.74%
YoY %	-45.06%	-12.90%	-17.94%	157.71%	-45.47%	-15.17%	-	-
Horiz. %	46.80%	85.19%	97.81%	119.20%	46.25%	84.83%	100.00%	-
DY	6.06	3.55	4.71	3.05	6.12	3.66	4.97	14.14%
YoY %	70.70%	-24.63%	54.43%	-50.16%	67.21%	-26.36%	-	-
Horiz. %	121.93%	71.43%	94.77%	61.37%	123.14%	73.64%	100.00%	-
P/NAPS	3.44	3.50	3.34	3.42	3.89	4.12	3.82	-6.75%
YoY %	-1.71%	4.79%	-2.34%	-12.08%	-5.58%	7.85%	-	-
Horiz. %	90.05%	91.62%	87.43%	89.53%	101.83%	107.85%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: UUE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-06-06 12:25:00

EMA 5

5 Mins

BUY

2024-06-06 12:20:00

EMA 5

10 Mins

BUY

2024-06-06 12:20:00

MACD/RSI

10 Mins

BUY

2024-06-06 12:10:00

EMA 5

10 Mins

SELL

2024-06-06 12:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

397

JCY

JCY INTERNATIONAL BERHAD

385

YTLPOWR

YTL POWER INTERNATIONAL BHD

323

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

PTRANS

PERAK TRANSIT BERHAD

311

HLIND

HONG LEONG INDUSTRIES BHD

299

NOTION

NOTION VTEC BHD

294

GENTING

GENTING BHD

271

GENM

GENTING MALAYSIA BERHAD

242

Daily Stocks

HSI-HU8

0.115

-0.01

189,607,300

INIX-OR

0.02

0.00

141,839,900

WCT

0.805

+0.18

114,609,600

HSI-CV7

0.16

+0.005

106,448,700

JCY

0.66

+0.045

87,190,100

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.675

+0.025

70,629,000

KGW

0.225

+0.015

60,520,300

E&O-LR

0.055

+0.01

56,261,700

SEALINK

0.345

+0.045

55,180,500

More active Stocks

DLADY

38.58

+1.22

36,900

NESTLE

124.90

+0.90

7,400

TENAGA

13.70

+0.44

9,384,300

MPI

38.34

+0.34

65,600

BLDPLNT

10.90

+0.30

1,100

PANAMY

20.68

+0.20

8,100

WCT

0.805

+0.18

114,609,600

PIE

6.19

+0.16

642,100

WCT-C22

0.23

+0.155

11,381,500

GTRONIC

1.48

+0.15

22,299,400

More gainer Stocks

PETDAG

18.24

-0.46

306,600

APOLLO

7.16

-0.29

41,900

ORIENT

6.97

-0.18

1,220,900

KLK

20.92

-0.18

652,500

NPC

1.80

-0.15

3,000

CHGP

2.50

-0.14

1,164,800

AJI

15.66

-0.12

100,100

KUAISHO-C17

0.08

-0.12

58,800

ASTRO-C62

0.04

-0.11

202,000

MBSB-C69

0.045

-0.105

568,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More