[HAPSENG] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

26-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -41.13%

YoY- -11.58%

Quarter Report

QtrlyReport 31 Mar 2015 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	4,393,338	4,415,257	4,309,348	4,322,156	3,768,049	3,713,042	3,911,714	8.02%
YoY %	-0.50%	2.46%	-0.30%	14.71%	1.48%	-5.08%	-	-
Horiz. %	112.31%	112.87%	110.17%	110.49%	96.33%	94.92%	100.00%	-
PBT	1,117,596	1,332,478	1,542,006	677,440	1,024,625	1,049,990	1,102,436	0.91%
YoY %	-16.13%	-13.59%	127.62%	-33.88%	-2.42%	-4.76%	-	-
Horiz. %	101.38%	120.87%	139.87%	61.45%	92.94%	95.24%	100.00%	-
Tax	-148,211	-167,948	-151,708	-184,088	-208,299	-235,844	-293,176	-36.46%
YoY %	11.75%	-10.70%	17.59%	11.62%	11.68%	19.56%	-	-
Horiz. %	50.55%	57.29%	51.75%	62.79%	71.05%	80.44%	100.00%	-
NP	969,385	1,164,530	1,390,298	493,352	816,326	814,146	809,260	12.75%
YoY %	-16.76%	-16.24%	181.81%	-39.56%	0.27%	0.60%	-	-
Horiz. %	119.79%	143.90%	171.80%	60.96%	100.87%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	908,473	1,108,045	1,335,862	443,556	753,467	753,386	741,240	14.48%
YoY %	-18.01%	-17.05%	201.17%	-41.13%	0.01%	1.64%	-	-
Horiz. %	122.56%	149.49%	180.22%	59.84%	101.65%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.26%	12.60%	9.84%	27.17%	20.33%	22.46%	26.59%	-
YoY %	5.24%	28.05%	-63.78%	33.64%	-9.48%	-15.53%	-	-
Horiz. %	49.87%	47.39%	37.01%	102.18%	76.46%	84.47%	100.00%	-
Total Cost	3,423,953	3,250,726	2,919,050	3,828,804	2,951,723	2,898,896	3,102,454	6.77%
YoY %	5.33%	11.36%	-23.76%	29.71%	1.82%	-6.56%	-	-
Horiz. %	110.36%	104.78%	94.09%	123.41%	95.14%	93.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,234,954	4,317,338	4,399,930	4,067,357	3,801,238	3,885,661	3,445,764	14.69%
YoY %	-1.91%	-1.88%	8.18%	7.00%	-2.17%	12.77%	-	-
Horiz. %	122.90%	125.29%	127.69%	118.04%	110.32%	112.77%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	644,916	859,171	858,523	856,285	513,680	674,594	400,670	37.22%
YoY %	-24.94%	0.08%	0.26%	66.70%	-23.85%	68.37%	-	-
Horiz. %	160.96%	214.43%	214.27%	213.71%	128.21%	168.37%	100.00%	-
Div Payout %	70.99%	77.54%	64.27%	193.05%	68.18%	89.54%	54.05%	-
YoY %	-8.45%	20.65%	-66.71%	183.15%	-23.86%	65.66%	-	-
Horiz. %	131.34%	143.46%	118.91%	357.17%	126.14%	165.66%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	4,234,954	4,317,338	4,399,930	4,067,357	3,801,238	3,885,661	3,445,764	14.69%
YoY %	-1.91%	-1.88%	8.18%	7.00%	-2.17%	12.77%	-	-
Horiz. %	122.90%	125.29%	127.69%	118.04%	110.32%	112.77%	100.00%	-
NOSH	2,149,723	2,147,929	2,146,307	2,140,714	2,054,723	2,023,782	2,003,351	4.79%
YoY %	0.08%	0.08%	0.26%	4.19%	1.53%	1.02%	-	-
Horiz. %	107.31%	107.22%	107.14%	106.86%	102.56%	101.02%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	22.06%	26.38%	32.26%	11.41%	21.66%	21.93%	20.69%	-
YoY %	-16.38%	-18.23%	182.73%	-47.32%	-1.23%	5.99%	-	-
Horiz. %	106.62%	127.50%	155.92%	55.15%	104.69%	105.99%	100.00%	-
ROE	21.45%	25.67%	30.36%	10.91%	19.82%	19.39%	21.51%	-
YoY %	-16.44%	-15.45%	178.28%	-44.95%	2.22%	-9.86%	-	-
Horiz. %	99.72%	119.34%	141.14%	50.72%	92.14%	90.14%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	204.37	205.56	200.78	201.90	183.38	183.47	195.26	3.07%
YoY %	-0.58%	2.38%	-0.55%	10.10%	-0.05%	-6.04%	-	-
Horiz. %	104.67%	105.28%	102.83%	103.40%	93.92%	93.96%	100.00%	-
EPS	42.26	51.59	62.24	20.72	36.67	37.23	37.00	9.23%
YoY %	-18.08%	-17.11%	200.39%	-43.50%	-1.50%	0.62%	-	-
Horiz. %	114.22%	139.43%	168.22%	56.00%	99.11%	100.62%	100.00%	-
DPS	30.00	40.00	40.00	40.00	25.00	33.33	20.00	30.94%
YoY %	-25.00%	0.00%	0.00%	60.00%	-24.99%	66.65%	-	-
Horiz. %	150.00%	200.00%	200.00%	200.00%	125.00%	166.65%	100.00%	-
NAPS	1.97	2.01	2.05	1.90	1.85	1.92	1.72	9.44%
YoY %	-1.99%	-1.95%	7.89%	2.70%	-3.65%	11.63%	-	-
Horiz. %	114.53%	116.86%	119.19%	110.47%	107.56%	111.63%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,140,714
RPS	176.46	177.34	173.09	173.60	151.35	149.14	157.12	8.02%
YoY %	-0.50%	2.46%	-0.29%	14.70%	1.48%	-5.08%	-	-
Horiz. %	112.31%	112.87%	110.16%	110.49%	96.33%	94.92%	100.00%	-
EPS	36.49	44.51	53.66	17.82	30.26	30.26	29.77	14.49%
YoY %	-18.02%	-17.05%	201.12%	-41.11%	0.00%	1.65%	-	-
Horiz. %	122.57%	149.51%	180.25%	59.86%	101.65%	101.65%	100.00%	-
DPS	25.90	34.51	34.48	34.39	20.63	27.10	16.09	37.23%
YoY %	-24.95%	0.09%	0.26%	66.70%	-23.87%	68.43%	-	-
Horiz. %	160.97%	214.48%	214.29%	213.74%	128.22%	168.43%	100.00%	-
NAPS	1.701	1.7341	1.7673	1.6337	1.5268	1.5607	1.384	14.69%
YoY %	-1.91%	-1.88%	8.18%	7.00%	-2.17%	12.77%	-	-
Horiz. %	122.90%	125.30%	127.70%	118.04%	110.32%	112.77%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	6.48	5.55	5.20	4.55	4.68	3.98	3.60	-
P/RPS	3.17	2.70	2.59	2.25	2.55	2.17	1.84	43.57%
YoY %	17.41%	4.25%	15.11%	-11.76%	17.51%	17.93%	-	-
Horiz. %	172.28%	146.74%	140.76%	122.28%	138.59%	117.93%	100.00%	-
P/EPS	15.33	10.76	8.35	21.96	12.76	10.69	9.73	35.28%
YoY %	42.47%	28.86%	-61.98%	72.10%	19.36%	9.87%	-	-
Horiz. %	157.55%	110.59%	85.82%	225.69%	131.14%	109.87%	100.00%	-
EY	6.52	9.29	11.97	4.55	7.84	9.35	10.28	-26.11%
YoY %	-29.82%	-22.39%	163.08%	-41.96%	-16.15%	-9.05%	-	-
Horiz. %	63.42%	90.37%	116.44%	44.26%	76.26%	90.95%	100.00%	-
DY	4.63	7.21	7.69	8.79	5.34	8.38	5.56	-11.45%
YoY %	-35.78%	-6.24%	-12.51%	64.61%	-36.28%	50.72%	-	-
Horiz. %	83.27%	129.68%	138.31%	158.09%	96.04%	150.72%	100.00%	-
P/NAPS	3.29	2.76	2.54	2.39	2.53	2.07	2.09	35.20%
YoY %	19.20%	8.66%	6.28%	-5.53%	22.22%	-0.96%	-	-
Horiz. %	157.42%	132.06%	121.53%	114.35%	121.05%	99.04%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/16	25/11/15	26/08/15	26/05/15	26/02/15	26/11/14	27/08/14	-
Price	7.62	6.23	5.30	4.82	3.70	4.90	3.73	-
P/RPS	3.73	3.03	2.64	2.39	2.02	2.67	1.91	56.04%
YoY %	23.10%	14.77%	10.46%	18.32%	-24.34%	39.79%	-	-
Horiz. %	195.29%	158.64%	138.22%	125.13%	105.76%	139.79%	100.00%	-
P/EPS	18.03	12.08	8.52	23.26	10.09	13.16	10.08	47.19%
YoY %	49.25%	41.78%	-63.37%	130.53%	-23.33%	30.56%	-	-
Horiz. %	178.87%	119.84%	84.52%	230.75%	100.10%	130.56%	100.00%	-
EY	5.55	8.28	11.74	4.30	9.91	7.60	9.92	-32.03%
YoY %	-32.97%	-29.47%	173.02%	-56.61%	30.39%	-23.39%	-	-
Horiz. %	55.95%	83.47%	118.35%	43.35%	99.90%	76.61%	100.00%	-
DY	3.94	6.42	7.55	8.30	6.76	6.80	5.36	-18.50%
YoY %	-38.63%	-14.97%	-9.04%	22.78%	-0.59%	26.87%	-	-
Horiz. %	73.51%	119.78%	140.86%	154.85%	126.12%	126.87%	100.00%	-
P/NAPS	3.87	3.10	2.59	2.54	2.00	2.55	2.17	46.90%
YoY %	24.84%	19.69%	1.97%	27.00%	-21.57%	17.51%	-	-
Horiz. %	178.34%	142.86%	119.35%	117.05%	92.17%	117.51%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

EMA 5

10 Mins

SELL

2024-05-20 16:45:00

EMA 5

5 Mins

SELL

2024-05-20 16:35:00

MACD/RSI

5 Mins

BUY

2024-05-20 16:30:00

EMA 5

10 Mins

BUY

2024-05-20 16:20:00

EMA 5

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

HLIND

HONG LEONG INDUSTRIES BHD

324

PTRANS

PERAK TRANSIT BERHAD

321

MBSB

MALAYSIA BUILDING SOCIETY BHD

285

TOPGLOV

TOP GLOVE CORPORATION BHD

261

YTLPOWR

YTL POWER INTERNATIONAL BHD

250

GENTING

GENTING BHD

225

PBBANK

PUBLIC BANK BHD

213

DNEX

DAGANG NEXCHANGE BERHAD

205

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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