[HAPSENG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 33.35%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,311,443 2,154,674 1,080,539 3,768,049 2,784,782 1,955,857 858,472 145.75%
PBT 999,359 771,003 169,360 1,024,625 787,493 551,218 199,952 192.03%
Tax -125,961 -75,854 -46,022 -208,299 -176,883 -146,588 -54,080 75.62%
NP 873,398 695,149 123,338 816,326 610,610 404,630 145,872 229.37%
-
NP to SH 831,034 667,931 110,889 753,467 565,040 370,620 125,413 252.38%
-
Tax Rate 12.60% 9.84% 27.17% 20.33% 22.46% 26.59% 27.05% -
Total Cost 2,438,045 1,459,525 957,201 2,951,723 2,174,172 1,551,227 712,600 126.88%
-
Net Worth 4,317,338 4,399,930 4,067,357 3,801,238 3,885,661 3,445,764 3,465,886 15.75%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 644,378 429,261 214,071 513,680 505,945 200,335 200,340 117.74%
Div Payout % 77.54% 64.27% 193.05% 68.18% 89.54% 54.05% 159.74% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,317,338 4,399,930 4,067,357 3,801,238 3,885,661 3,445,764 3,465,886 15.75%
NOSH 2,147,929 2,146,307 2,140,714 2,054,723 2,023,782 2,003,351 2,003,402 4.74%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 26.38% 32.26% 11.41% 21.66% 21.93% 20.69% 16.99% -
ROE 19.25% 15.18% 2.73% 19.82% 14.54% 10.76% 3.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 154.17 100.39 50.48 183.38 137.60 97.63 42.85 134.61%
EPS 38.69 31.12 5.18 36.67 27.92 18.50 6.26 236.40%
DPS 30.00 20.00 10.00 25.00 25.00 10.00 10.00 107.86%
NAPS 2.01 2.05 1.90 1.85 1.92 1.72 1.73 10.50%
Adjusted Per Share Value based on latest NOSH - 2,146,093
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 133.01 86.54 43.40 151.35 111.85 78.56 34.48 145.76%
EPS 33.38 26.83 4.45 30.26 22.70 14.89 5.04 252.26%
DPS 25.88 17.24 8.60 20.63 20.32 8.05 8.05 117.67%
NAPS 1.7341 1.7673 1.6337 1.5268 1.5607 1.384 1.3921 15.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.55 5.20 4.55 4.68 3.98 3.60 3.01 -
P/RPS 3.60 5.18 9.01 2.55 2.89 3.69 7.02 -35.90%
P/EPS 14.34 16.71 87.84 12.76 14.26 19.46 48.08 -55.32%
EY 6.97 5.98 1.14 7.84 7.02 5.14 2.08 123.76%
DY 5.41 3.85 2.20 5.34 6.28 2.78 3.32 38.43%
P/NAPS 2.76 2.54 2.39 2.53 2.07 2.09 1.74 35.97%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 26/05/15 26/02/15 26/11/14 27/08/14 28/05/14 -
Price 6.23 5.30 4.82 3.70 4.90 3.73 3.24 -
P/RPS 4.04 5.28 9.55 2.02 3.56 3.82 7.56 -34.12%
P/EPS 16.10 17.03 93.05 10.09 17.55 20.16 51.76 -54.05%
EY 6.21 5.87 1.07 9.91 5.70 4.96 1.93 117.79%
DY 4.82 3.77 2.07 6.76 5.10 2.68 3.09 34.46%
P/NAPS 3.10 2.59 2.54 2.00 2.55 2.17 1.87 40.02%

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