[HAPSENG] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 81.35%

YoY- 1.51%

Quarter Report

QtrlyReport 31 Dec 2019 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	5,501,689	4,929,154	5,900,004	7,096,067	7,096,281	6,991,300	6,999,388	-14.79%
YoY %	11.62%	-16.46%	-16.86%	-0.00%	1.50%	-0.12%	-	-
Horiz. %	78.60%	70.42%	84.29%	101.38%	101.38%	99.88%	100.00%	-
PBT	806,920	653,876	937,196	1,476,813	936,022	862,390	957,236	-10.73%
YoY %	23.41%	-30.23%	-36.54%	57.78%	8.54%	-9.91%	-	-
Horiz. %	84.30%	68.31%	97.91%	154.28%	97.78%	90.09%	100.00%	-
Tax	-245,828	-234,650	-282,888	-257,388	-254,568	-247,530	-284,112	-9.17%
YoY %	-4.76%	17.05%	-9.91%	-1.11%	-2.84%	12.88%	-	-
Horiz. %	86.53%	82.59%	99.57%	90.59%	89.60%	87.12%	100.00%	-
NP	561,092	419,226	654,308	1,219,425	681,454	614,860	673,124	-11.39%
YoY %	33.84%	-35.93%	-46.34%	78.94%	10.83%	-8.66%	-	-
Horiz. %	83.36%	62.28%	97.20%	181.16%	101.24%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,918	408,910	641,508	1,162,871	641,214	575,542	631,928	-10.93%
YoY %	29.84%	-36.26%	-44.83%	81.35%	11.41%	-8.92%	-	-
Horiz. %	84.02%	64.71%	101.52%	184.02%	101.47%	91.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.46%	35.89%	30.18%	17.43%	27.20%	28.70%	29.68%	-
YoY %	-15.13%	18.92%	73.15%	-35.92%	-5.23%	-3.30%	-	-
Horiz. %	102.63%	120.92%	101.68%	58.73%	91.64%	96.70%	100.00%	-
Total Cost	4,940,597	4,509,928	5,245,696	5,876,642	6,414,826	6,376,440	6,326,264	-15.15%
YoY %	9.55%	-14.03%	-10.74%	-8.39%	0.60%	0.79%	-	-
Horiz. %	78.10%	71.29%	82.92%	92.89%	101.40%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,493,906	7,319,629	7,469,010	7,344,526	7,120,455	6,946,181	7,170,255	2.97%
YoY %	2.38%	-2.00%	1.69%	3.15%	2.51%	-3.13%	-	-
Horiz. %	104.51%	102.08%	104.17%	102.43%	99.31%	96.87%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	829,889	497,934	995,868	871,384	1,161,846	746,901	1,493,803	-32.34%
YoY %	66.67%	-50.00%	14.29%	-25.00%	55.56%	-50.00%	-	-
Horiz. %	55.56%	33.33%	66.67%	58.33%	77.78%	50.00%	100.00%	-
Div Payout %	156.31%	121.77%	155.24%	74.93%	181.19%	129.77%	236.39%	-
YoY %	28.36%	-21.56%	107.18%	-58.65%	39.62%	-45.10%	-	-
Horiz. %	66.12%	51.51%	65.67%	31.70%	76.65%	54.90%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	7,493,906	7,319,629	7,469,010	7,344,526	7,120,455	6,946,181	7,170,255	2.97%
YoY %	2.38%	-2.00%	1.69%	3.15%	2.51%	-3.13%	-	-
Horiz. %	104.51%	102.08%	104.17%	102.43%	99.31%	96.87%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	10.20%	8.51%	11.09%	17.18%	9.60%	8.79%	9.62%	-
YoY %	19.86%	-23.26%	-35.45%	78.96%	9.22%	-8.63%	-	-
Horiz. %	106.03%	88.46%	115.28%	178.59%	99.79%	91.37%	100.00%	-
ROE	7.08%	5.59%	8.59%	15.83%	9.01%	8.29%	8.81%	-
YoY %	26.65%	-34.92%	-45.74%	75.69%	8.69%	-5.90%	-	-
Horiz. %	80.36%	63.45%	97.50%	179.68%	102.27%	94.10%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	220.98	197.98	236.98	285.02	285.03	280.81	281.14	-14.79%
YoY %	11.62%	-16.46%	-16.85%	-0.00%	1.50%	-0.12%	-	-
Horiz. %	78.60%	70.42%	84.29%	101.38%	101.38%	99.88%	100.00%	-
EPS	21.32	16.42	25.76	46.71	25.76	23.12	25.40	-10.98%
YoY %	29.84%	-36.26%	-44.85%	81.33%	11.42%	-8.98%	-	-
Horiz. %	83.94%	64.65%	101.42%	183.90%	101.42%	91.02%	100.00%	-
DPS	33.33	20.00	40.00	35.00	46.67	30.00	60.00	-32.35%
YoY %	66.65%	-50.00%	14.29%	-25.01%	55.57%	-50.00%	-	-
Horiz. %	55.55%	33.33%	66.67%	58.33%	77.78%	50.00%	100.00%	-
NAPS	3.01	2.94	3.00	2.95	2.86	2.79	2.88	2.97%
YoY %	2.38%	-2.00%	1.69%	3.15%	2.51%	-3.12%	-	-
Horiz. %	104.51%	102.08%	104.17%	102.43%	99.31%	96.88%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 2,489,681
RPS	220.98	197.98	236.98	285.02	285.03	280.81	281.14	-14.79%
YoY %	11.62%	-16.46%	-16.85%	-0.00%	1.50%	-0.12%	-	-
Horiz. %	78.60%	70.42%	84.29%	101.38%	101.38%	99.88%	100.00%	-
EPS	21.32	16.42	25.77	46.71	25.75	23.12	25.38	-10.94%
YoY %	29.84%	-36.28%	-44.83%	81.40%	11.38%	-8.90%	-	-
Horiz. %	84.00%	64.70%	101.54%	184.04%	101.46%	91.10%	100.00%	-
DPS	33.33	20.00	40.00	35.00	46.67	30.00	60.00	-32.35%
YoY %	66.65%	-50.00%	14.29%	-25.01%	55.57%	-50.00%	-	-
Horiz. %	55.55%	33.33%	66.67%	58.33%	77.78%	50.00%	100.00%	-
NAPS	3.01	2.94	3.00	2.95	2.86	2.79	2.88	2.97%
YoY %	2.38%	-2.00%	1.69%	3.15%	2.51%	-3.12%	-	-
Horiz. %	104.51%	102.08%	104.17%	102.43%	99.31%	96.88%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	7.14	8.80	7.62	9.98	9.86	9.95	9.90	-
P/RPS	3.23	4.44	3.22	3.50	3.46	3.54	3.52	-5.55%
YoY %	-27.25%	37.89%	-8.00%	1.16%	-2.26%	0.57%	-	-
Horiz. %	91.76%	126.14%	91.48%	99.43%	98.30%	100.57%	100.00%	-
P/EPS	33.48	53.58	29.57	21.37	38.28	43.04	39.00	-9.64%
YoY %	-37.51%	81.20%	38.37%	-44.17%	-11.06%	10.36%	-	-
Horiz. %	85.85%	137.38%	75.82%	54.79%	98.15%	110.36%	100.00%	-
EY	2.99	1.87	3.38	4.68	2.61	2.32	2.56	10.87%
YoY %	59.89%	-44.67%	-27.78%	79.31%	12.50%	-9.38%	-	-
Horiz. %	116.80%	73.05%	132.03%	182.81%	101.95%	90.62%	100.00%	-
DY	4.67	2.27	5.25	3.51	4.73	3.02	6.06	-15.90%
YoY %	105.73%	-56.76%	49.57%	-25.79%	56.62%	-50.17%	-	-
Horiz. %	77.06%	37.46%	86.63%	57.92%	78.05%	49.83%	100.00%	-
P/NAPS	2.37	2.99	2.54	3.38	3.45	3.57	3.44	-21.94%
YoY %	-20.74%	17.72%	-24.85%	-2.03%	-3.36%	3.78%	-	-
Horiz. %	68.90%	86.92%	73.84%	98.26%	100.29%	103.78%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	27/08/20	29/05/20	26/02/20	21/11/19	29/08/19	31/05/19	-
Price	8.30	7.88	7.49	9.00	9.93	9.90	9.90	-
P/RPS	3.76	3.98	3.16	3.16	3.48	3.53	3.52	4.48%
YoY %	-5.53%	25.95%	0.00%	-9.20%	-1.42%	0.28%	-	-
Horiz. %	106.82%	113.07%	89.77%	89.77%	98.86%	100.28%	100.00%	-
P/EPS	38.92	47.98	29.07	19.27	38.56	42.83	39.00	-0.13%
YoY %	-18.88%	65.05%	50.86%	-50.03%	-9.97%	9.82%	-	-
Horiz. %	99.79%	123.03%	74.54%	49.41%	98.87%	109.82%	100.00%	-
EY	2.57	2.08	3.44	5.19	2.59	2.34	2.56	0.25%
YoY %	23.56%	-39.53%	-33.72%	100.39%	10.68%	-8.59%	-	-
Horiz. %	100.39%	81.25%	134.38%	202.73%	101.17%	91.41%	100.00%	-
DY	4.02	2.54	5.34	3.89	4.70	3.03	6.06	-23.88%
YoY %	58.27%	-52.43%	37.28%	-17.23%	55.12%	-50.00%	-	-
Horiz. %	66.34%	41.91%	88.12%	64.19%	77.56%	50.00%	100.00%	-
P/NAPS	2.76	2.68	2.50	3.05	3.47	3.55	3.44	-13.62%
YoY %	2.99%	7.20%	-18.03%	-12.10%	-2.25%	3.20%	-	-
Horiz. %	80.23%	77.91%	72.67%	88.66%	100.87%	103.20%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos