[HAPSENG] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.4%
YoY- 5.07%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 3,057,664 1,528,206 5,288,733 3,880,440 2,482,367 1,176,915 4,891,714 -26.95%
PBT 943,951 230,756 1,395,388 1,185,488 926,359 214,264 1,244,935 -16.89%
Tax -126,836 -67,078 -212,941 -172,428 -106,508 -51,529 -179,492 -20.71%
NP 817,115 163,678 1,182,447 1,013,060 819,851 162,735 1,065,443 -16.25%
-
NP to SH 798,668 154,453 1,103,902 959,702 784,095 150,498 1,000,960 -14.00%
-
Tax Rate 13.44% 29.07% 15.26% 14.54% 11.50% 24.05% 14.42% -
Total Cost 2,240,549 1,364,528 4,106,286 2,867,380 1,662,516 1,014,180 3,826,271 -30.07%
-
Net Worth 7,170,264 6,273,983 5,776,050 6,124,607 5,900,538 5,651,573 5,502,195 19.36%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 373,451 373,451 871,386 871,387 373,451 373,452 871,388 -43.24%
Div Payout % 46.76% 241.79% 78.94% 90.80% 47.63% 248.14% 87.06% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 7,170,264 6,273,983 5,776,050 6,124,607 5,900,538 5,651,573 5,502,195 19.36%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 26.72% 10.71% 22.36% 26.11% 33.03% 13.83% 21.78% -
ROE 11.14% 2.46% 19.11% 15.67% 13.29% 2.66% 18.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 122.81 61.38 212.43 155.86 99.71 47.27 196.48 -26.95%
EPS 32.08 6.20 44.34 38.55 31.49 6.04 42.36 -16.95%
DPS 15.00 15.00 35.00 35.00 15.00 15.00 35.00 -43.24%
NAPS 2.88 2.52 2.32 2.46 2.37 2.27 2.21 19.36%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 122.81 61.38 212.43 155.86 99.71 47.27 196.48 -26.95%
EPS 32.08 6.20 44.34 38.55 31.49 6.04 40.20 -14.00%
DPS 15.00 15.00 35.00 35.00 15.00 15.00 35.00 -43.24%
NAPS 2.88 2.52 2.32 2.46 2.37 2.27 2.21 19.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 9.80 9.86 9.55 9.10 9.23 8.99 8.86 -
P/RPS 7.98 16.06 4.50 5.84 9.26 19.02 4.51 46.44%
P/EPS 30.55 158.94 21.54 23.61 29.31 148.72 22.04 24.39%
EY 3.27 0.63 4.64 4.24 3.41 0.67 4.54 -19.69%
DY 1.53 1.52 3.66 3.85 1.63 1.67 3.95 -46.95%
P/NAPS 3.40 3.91 4.12 3.70 3.89 3.96 4.01 -10.44%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 31/05/17 23/02/17 -
Price 9.84 9.80 9.55 9.39 9.08 9.18 9.02 -
P/RPS 8.01 15.97 4.50 6.02 9.11 19.42 4.59 45.09%
P/EPS 30.67 157.97 21.54 24.36 28.83 151.86 22.44 23.22%
EY 3.26 0.63 4.64 4.11 3.47 0.66 4.46 -18.90%
DY 1.52 1.53 3.66 3.73 1.65 1.63 3.88 -46.55%
P/NAPS 3.42 3.89 4.12 3.82 3.83 4.04 4.08 -11.12%

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