[HAPSENG] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 502.34%

YoY- 80.22%

Quarter Report

QtrlyReport 30 Jun 2015 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	1,051,494	4,393,338	3,311,443	2,154,674	1,080,539	3,768,049	2,784,782	-47.72%
YoY %	-76.07%	32.67%	53.69%	99.41%	-71.32%	35.31%	-	-
Horiz. %	37.76%	157.76%	118.91%	77.37%	38.80%	135.31%	100.00%	-
PBT	186,316	1,117,596	999,359	771,003	169,360	1,024,625	787,493	-61.71%
YoY %	-83.33%	11.83%	29.62%	355.25%	-83.47%	30.11%	-	-
Horiz. %	23.66%	141.92%	126.90%	97.91%	21.51%	130.11%	100.00%	-
Tax	-38,004	-148,211	-125,961	-75,854	-46,022	-208,299	-176,883	-64.09%
YoY %	74.36%	-17.66%	-66.06%	-64.82%	77.91%	-17.76%	-	-
Horiz. %	21.49%	83.79%	71.21%	42.88%	26.02%	117.76%	100.00%	-
NP	148,312	969,385	873,398	695,149	123,338	816,326	610,610	-61.03%
YoY %	-84.70%	10.99%	25.64%	463.61%	-84.89%	33.69%	-	-
Horiz. %	24.29%	158.76%	143.04%	113.85%	20.20%	133.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,206	908,473	831,034	667,931	110,889	753,467	565,040	-60.47%
YoY %	-84.57%	9.32%	24.42%	502.34%	-85.28%	33.35%	-	-
Horiz. %	24.81%	160.78%	147.08%	118.21%	19.62%	133.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.40%	13.26%	12.60%	9.84%	27.17%	20.33%	22.46%	-
YoY %	53.85%	5.24%	28.05%	-63.78%	33.64%	-9.48%	-	-
Horiz. %	90.83%	59.04%	56.10%	43.81%	120.97%	90.52%	100.00%	-
Total Cost	903,182	3,423,953	2,438,045	1,459,525	957,201	2,951,723	2,174,172	-44.29%
YoY %	-73.62%	40.44%	67.04%	52.48%	-67.57%	35.76%	-	-
Horiz. %	41.54%	157.48%	112.14%	67.13%	44.03%	135.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,369,210	4,234,954	4,317,338	4,399,930	4,067,357	3,801,238	3,885,661	8.12%
YoY %	3.17%	-1.91%	-1.88%	8.18%	7.00%	-2.17%	-	-
Horiz. %	112.44%	108.99%	111.11%	113.24%	104.68%	97.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	326,060	644,916	644,378	429,261	214,071	513,680	505,945	-25.37%
YoY %	-49.44%	0.08%	50.11%	100.52%	-58.33%	1.53%	-	-
Horiz. %	64.45%	127.47%	127.36%	84.84%	42.31%	101.53%	100.00%	-
Div Payout %	232.56%	70.99%	77.54%	64.27%	193.05%	68.18%	89.54%	-
YoY %	227.60%	-8.45%	20.65%	-66.71%	183.15%	-23.86%	-	-
Horiz. %	259.73%	79.28%	86.60%	71.78%	215.60%	76.14%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	4,369,210	4,234,954	4,317,338	4,399,930	4,067,357	3,801,238	3,885,661	8.12%
YoY %	3.17%	-1.91%	-1.88%	8.18%	7.00%	-2.17%	-	-
Horiz. %	112.44%	108.99%	111.11%	113.24%	104.68%	97.83%	100.00%	-
NOSH	2,173,736	2,149,723	2,147,929	2,146,307	2,140,714	2,054,723	2,023,782	4.87%
YoY %	1.12%	0.08%	0.08%	0.26%	4.19%	1.53%	-	-
Horiz. %	107.41%	106.22%	106.13%	106.05%	105.78%	101.53%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	14.10%	22.06%	26.38%	32.26%	11.41%	21.66%	21.93%	-
YoY %	-36.08%	-16.38%	-18.23%	182.73%	-47.32%	-1.23%	-	-
Horiz. %	64.30%	100.59%	120.29%	147.10%	52.03%	98.77%	100.00%	-
ROE	3.21%	21.45%	19.25%	15.18%	2.73%	19.82%	14.54%	-
YoY %	-85.03%	11.43%	26.81%	456.04%	-86.23%	36.31%	-	-
Horiz. %	22.08%	147.52%	132.39%	104.40%	18.78%	136.31%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	48.37	204.37	154.17	100.39	50.48	183.38	137.60	-50.15%
YoY %	-76.33%	32.56%	53.57%	98.87%	-72.47%	33.27%	-	-
Horiz. %	35.15%	148.52%	112.04%	72.96%	36.69%	133.27%	100.00%	-
EPS	6.45	42.26	38.69	31.12	5.18	36.67	27.92	-62.31%
YoY %	-84.74%	9.23%	24.33%	500.77%	-85.87%	31.34%	-	-
Horiz. %	23.10%	151.36%	138.57%	111.46%	18.55%	131.34%	100.00%	-
DPS	15.00	30.00	30.00	20.00	10.00	25.00	25.00	-28.84%
YoY %	-50.00%	0.00%	50.00%	100.00%	-60.00%	0.00%	-	-
Horiz. %	60.00%	120.00%	120.00%	80.00%	40.00%	100.00%	100.00%	-
NAPS	2.01	1.97	2.01	2.05	1.90	1.85	1.92	3.09%
YoY %	2.03%	-1.99%	-1.95%	7.89%	2.70%	-3.65%	-	-
Horiz. %	104.69%	102.60%	104.69%	106.77%	98.96%	96.35%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,149,911
RPS	42.23	176.46	133.01	86.54	43.40	151.35	111.85	-47.73%
YoY %	-76.07%	32.67%	53.70%	99.40%	-71.32%	35.32%	-	-
Horiz. %	37.76%	157.76%	118.92%	77.37%	38.80%	135.32%	100.00%	-
EPS	5.63	36.49	33.38	26.83	4.45	30.26	22.70	-60.49%
YoY %	-84.57%	9.32%	24.41%	502.92%	-85.29%	33.30%	-	-
Horiz. %	24.80%	160.75%	147.05%	118.19%	19.60%	133.30%	100.00%	-
DPS	13.10	25.90	25.88	17.24	8.60	20.63	20.32	-25.35%
YoY %	-49.42%	0.08%	50.12%	100.47%	-58.31%	1.53%	-	-
Horiz. %	64.47%	127.46%	127.36%	84.84%	42.32%	101.53%	100.00%	-
NAPS	1.7549	1.701	1.7341	1.7673	1.6337	1.5268	1.5607	8.12%
YoY %	3.17%	-1.91%	-1.88%	8.18%	7.00%	-2.17%	-	-
Horiz. %	112.44%	108.99%	111.11%	113.24%	104.68%	97.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	7.53	6.48	5.55	5.20	4.55	4.68	3.98	-
P/RPS	15.57	3.17	3.60	5.18	9.01	2.55	2.89	207.00%
YoY %	391.17%	-11.94%	-30.50%	-42.51%	253.33%	-11.76%	-	-
Horiz. %	538.75%	109.69%	124.57%	179.24%	311.76%	88.24%	100.00%	-
P/EPS	116.74	15.33	14.34	16.71	87.84	12.76	14.26	305.67%
YoY %	661.51%	6.90%	-14.18%	-80.98%	588.40%	-10.52%	-	-
Horiz. %	818.65%	107.50%	100.56%	117.18%	615.99%	89.48%	100.00%	-
EY	0.86	6.52	6.97	5.98	1.14	7.84	7.02	-75.30%
YoY %	-86.81%	-6.46%	16.56%	424.56%	-85.46%	11.68%	-	-
Horiz. %	12.25%	92.88%	99.29%	85.19%	16.24%	111.68%	100.00%	-
DY	1.99	4.63	5.41	3.85	2.20	5.34	6.28	-53.48%
YoY %	-57.02%	-14.42%	40.52%	75.00%	-58.80%	-14.97%	-	-
Horiz. %	31.69%	73.73%	86.15%	61.31%	35.03%	85.03%	100.00%	-
P/NAPS	3.75	3.29	2.76	2.54	2.39	2.53	2.07	48.55%
YoY %	13.98%	19.20%	8.66%	6.28%	-5.53%	22.22%	-	-
Horiz. %	181.16%	158.94%	133.33%	122.71%	115.46%	122.22%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	19/05/16	24/02/16	25/11/15	26/08/15	26/05/15	26/02/15	26/11/14	-
Price	7.69	7.62	6.23	5.30	4.82	3.70	4.90	-
P/RPS	15.90	3.73	4.04	5.28	9.55	2.02	3.56	170.95%
YoY %	326.27%	-7.67%	-23.48%	-44.71%	372.77%	-43.26%	-	-
Horiz. %	446.63%	104.78%	113.48%	148.31%	268.26%	56.74%	100.00%	-
P/EPS	119.22	18.03	16.10	17.03	93.05	10.09	17.55	258.26%
YoY %	561.23%	11.99%	-5.46%	-81.70%	822.20%	-42.51%	-	-
Horiz. %	679.32%	102.74%	91.74%	97.04%	530.20%	57.49%	100.00%	-
EY	0.84	5.55	6.21	5.87	1.07	9.91	5.70	-72.06%
YoY %	-84.86%	-10.63%	5.79%	448.60%	-89.20%	73.86%	-	-
Horiz. %	14.74%	97.37%	108.95%	102.98%	18.77%	173.86%	100.00%	-
DY	1.95	3.94	4.82	3.77	2.07	6.76	5.10	-47.28%
YoY %	-50.51%	-18.26%	27.85%	82.13%	-69.38%	32.55%	-	-
Horiz. %	38.24%	77.25%	94.51%	73.92%	40.59%	132.55%	100.00%	-
P/NAPS	3.83	3.87	3.10	2.59	2.54	2.00	2.55	31.11%
YoY %	-1.03%	24.84%	19.69%	1.97%	27.00%	-21.57%	-	-
Horiz. %	150.20%	151.76%	121.57%	101.57%	99.61%	78.43%	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