[HAPSENG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 80.7%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,645,388 6,012,754 4,173,431 2,539,953 1,277,504 5,850,326 4,126,267 -45.85%
PBT 266,162 1,449,898 935,370 373,848 201,658 1,106,935 605,190 -42.19%
Tax -83,814 -444,554 -265,614 -110,061 -61,104 -308,090 -184,371 -40.90%
NP 182,348 1,005,344 669,756 263,787 140,554 798,845 420,819 -42.76%
-
NP to SH 156,303 900,433 599,902 218,348 120,832 750,179 398,189 -46.41%
-
Tax Rate 31.49% 30.66% 28.40% 29.44% 30.30% 27.83% 30.46% -
Total Cost 1,463,040 5,007,410 3,503,675 2,276,166 1,136,950 5,051,481 3,705,448 -46.21%
-
Net Worth 7,643,286 7,518,803 7,817,564 7,469,010 7,618,390 7,493,906 7,493,906 1.32%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 248,967 871,384 871,384 248,967 248,967 622,417 622,417 -45.74%
Div Payout % 159.28% 96.77% 145.25% 114.02% 206.04% 82.97% 156.31% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 7,643,286 7,518,803 7,817,564 7,469,010 7,618,390 7,493,906 7,493,906 1.32%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.08% 16.72% 16.05% 10.39% 11.00% 13.65% 10.20% -
ROE 2.04% 11.98% 7.67% 2.92% 1.59% 10.01% 5.31% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 66.09 241.51 167.63 102.02 51.31 234.98 165.74 -45.85%
EPS 6.28 36.17 24.10 8.77 4.85 30.13 15.99 -46.40%
DPS 10.00 35.00 35.00 10.00 10.00 25.00 25.00 -45.74%
NAPS 3.07 3.02 3.14 3.00 3.06 3.01 3.01 1.32%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 66.06 241.39 167.55 101.97 51.29 234.87 165.65 -45.85%
EPS 6.27 36.15 24.08 8.77 4.85 30.12 15.99 -46.45%
DPS 10.00 34.98 34.98 10.00 10.00 24.99 24.99 -45.72%
NAPS 3.0685 3.0185 3.1385 2.9985 3.0585 3.0085 3.0085 1.32%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 7.48 7.70 7.95 7.80 8.35 8.60 7.14 -
P/RPS 11.32 3.19 4.74 7.65 16.27 3.66 4.31 90.47%
P/EPS 119.15 21.29 32.99 88.94 172.05 28.54 44.64 92.53%
EY 0.84 4.70 3.03 1.12 0.58 3.50 2.24 -48.02%
DY 1.34 4.55 4.40 1.28 1.20 2.91 3.50 -47.30%
P/NAPS 2.44 2.55 2.53 2.60 2.73 2.86 2.37 1.96%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 25/11/21 25/08/21 25/05/21 25/02/21 26/11/20 -
Price 7.60 7.33 7.62 8.22 7.90 7.92 8.30 -
P/RPS 11.50 3.04 4.55 8.06 15.40 3.37 5.01 74.09%
P/EPS 121.06 20.27 31.62 93.73 162.77 26.28 51.90 75.97%
EY 0.83 4.93 3.16 1.07 0.61 3.80 1.93 -43.05%
DY 1.32 4.77 4.59 1.22 1.27 3.16 3.01 -42.30%
P/NAPS 2.48 2.43 2.43 2.74 2.58 2.63 2.76 -6.88%

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