[HAPSENG] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 67.12%
YoY- -51.39%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,464,577 1,475,001 7,096,067 5,322,211 3,495,650 1,749,847 6,246,519 -46.23%
PBT 326,938 234,299 1,476,813 702,017 431,195 239,309 1,394,178 -62.00%
Tax -117,325 -70,722 -257,388 -190,926 -123,765 -71,028 -207,316 -31.60%
NP 209,613 163,577 1,219,425 511,091 307,430 168,281 1,186,862 -68.55%
-
NP to SH 204,455 160,377 1,162,871 480,911 287,771 157,982 1,145,608 -68.33%
-
Tax Rate 35.89% 30.18% 17.43% 27.20% 28.70% 29.68% 14.87% -
Total Cost 2,254,964 1,311,424 5,876,642 4,811,120 3,188,220 1,581,566 5,059,657 -41.68%
-
Net Worth 7,319,629 7,469,010 7,344,526 7,120,455 6,946,181 7,170,255 7,020,877 2.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 248,967 248,967 871,384 871,384 373,450 373,450 871,385 -56.65%
Div Payout % 121.77% 155.24% 74.93% 181.19% 129.77% 236.39% 76.06% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 7,319,629 7,469,010 7,344,526 7,120,455 6,946,181 7,170,255 7,020,877 2.81%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.51% 11.09% 17.18% 9.60% 8.79% 9.62% 19.00% -
ROE 2.79% 2.15% 15.83% 6.75% 4.14% 2.20% 16.32% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 98.99 59.24 285.02 213.77 140.41 70.28 250.90 -46.23%
EPS 8.21 6.44 46.71 19.32 11.56 6.35 46.01 -68.33%
DPS 10.00 10.00 35.00 35.00 15.00 15.00 35.00 -56.65%
NAPS 2.94 3.00 2.95 2.86 2.79 2.88 2.82 2.81%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 98.99 59.24 285.02 213.77 140.41 70.28 250.90 -46.23%
EPS 8.21 6.44 46.71 19.32 11.56 6.35 46.01 -68.33%
DPS 10.00 10.00 35.00 35.00 15.00 15.00 35.00 -56.65%
NAPS 2.94 3.00 2.95 2.86 2.79 2.88 2.82 2.81%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 8.80 7.62 9.98 9.86 9.95 9.90 9.85 -
P/RPS 8.89 12.86 3.50 4.61 7.09 14.09 3.93 72.40%
P/EPS 107.16 118.29 21.37 51.05 86.08 156.02 21.41 192.88%
EY 0.93 0.85 4.68 1.96 1.16 0.64 4.67 -65.93%
DY 1.14 1.31 3.51 3.55 1.51 1.52 3.55 -53.13%
P/NAPS 2.99 2.54 3.38 3.45 3.57 3.44 3.49 -9.80%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/05/20 26/02/20 21/11/19 29/08/19 31/05/19 27/02/19 -
Price 7.88 7.49 9.00 9.93 9.90 9.90 9.87 -
P/RPS 7.96 12.64 3.16 4.65 7.05 14.09 3.93 60.15%
P/EPS 95.96 116.27 19.27 51.41 85.65 156.02 21.45 171.75%
EY 1.04 0.86 5.19 1.95 1.17 0.64 4.66 -63.24%
DY 1.27 1.34 3.89 3.52 1.52 1.52 3.55 -49.63%
P/NAPS 2.68 2.50 3.05 3.47 3.55 3.44 3.50 -16.31%

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