[HAPSENG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 46.41%
YoY- 48.51%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,955,857 858,472 3,486,747 2,453,430 1,619,226 792,469 3,958,899 -37.58%
PBT 551,218 199,952 801,581 574,427 393,957 134,684 681,579 -13.23%
Tax -146,588 -54,080 -165,739 -100,873 -76,655 -22,717 -190,653 -16.11%
NP 404,630 145,872 635,842 473,554 317,302 111,967 490,926 -12.12%
-
NP to SH 370,620 125,413 588,257 445,571 304,333 102,785 427,104 -9.04%
-
Tax Rate 26.59% 27.05% 20.68% 17.56% 19.46% 16.87% 27.97% -
Total Cost 1,551,227 712,600 2,850,905 1,979,876 1,301,924 680,502 3,467,973 -41.59%
-
Net Worth 3,445,764 3,465,886 3,443,455 3,516,577 3,418,764 3,383,868 3,475,166 -0.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 200,335 200,340 327,948 330,971 167,792 - 226,641 -7.91%
Div Payout % 54.05% 159.74% 55.75% 74.28% 55.13% - 53.06% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,445,764 3,465,886 3,443,455 3,516,577 3,418,764 3,383,868 3,475,166 -0.56%
NOSH 2,003,351 2,003,402 2,049,675 2,068,574 2,097,401 2,114,917 2,158,488 -4.86%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.69% 16.99% 18.24% 19.30% 19.60% 14.13% 12.40% -
ROE 10.76% 3.62% 17.08% 12.67% 8.90% 3.04% 12.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.63 42.85 170.11 118.60 77.20 37.47 183.41 -34.39%
EPS 18.50 6.26 28.70 21.54 14.51 4.86 19.79 -4.40%
DPS 10.00 10.00 16.00 16.00 8.00 0.00 10.50 -3.20%
NAPS 1.72 1.73 1.68 1.70 1.63 1.60 1.61 4.51%
Adjusted Per Share Value based on latest NOSH - 2,011,937
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.56 34.48 140.05 98.54 65.04 31.83 159.01 -37.58%
EPS 14.89 5.04 23.63 17.90 12.22 4.13 17.15 -9.01%
DPS 8.05 8.05 13.17 13.29 6.74 0.00 9.10 -7.86%
NAPS 1.384 1.3921 1.3831 1.4125 1.3732 1.3592 1.3958 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.60 3.01 3.01 2.34 2.05 1.73 1.74 -
P/RPS 3.69 7.02 1.77 1.97 2.66 4.62 0.95 147.71%
P/EPS 19.46 48.08 10.49 10.86 14.13 35.60 8.79 70.11%
EY 5.14 2.08 9.53 9.21 7.08 2.81 11.37 -41.18%
DY 2.78 3.32 5.32 6.84 3.90 0.00 6.03 -40.40%
P/NAPS 2.09 1.74 1.79 1.38 1.26 1.08 1.08 55.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 27/02/14 27/11/13 19/08/13 29/05/13 28/02/13 -
Price 3.73 3.24 3.02 2.61 2.11 1.84 1.57 -
P/RPS 3.82 7.56 1.78 2.20 2.73 4.91 0.86 170.95%
P/EPS 20.16 51.76 10.52 12.12 14.54 37.86 7.93 86.58%
EY 4.96 1.93 9.50 8.25 6.88 2.64 12.60 -46.37%
DY 2.68 3.09 5.30 6.13 3.79 0.00 6.69 -45.74%
P/NAPS 2.17 1.87 1.80 1.54 1.29 1.15 0.98 70.13%

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