[HAPSENG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 11.5%
YoY- 5.58%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,777,050 3,239,661 1,591,303 7,110,496 5,319,450 3,346,296 1,645,388 103.38%
PBT 987,320 848,790 119,738 1,330,460 1,145,441 498,113 266,162 139.43%
Tax -149,051 -93,845 -47,060 -267,577 -204,954 -149,535 -83,814 46.73%
NP 838,269 754,945 72,678 1,062,883 940,487 348,578 182,348 176.21%
-
NP to SH 762,961 712,659 50,765 950,655 852,632 288,886 156,303 187.47%
-
Tax Rate 15.10% 11.06% 39.30% 20.11% 17.89% 30.02% 31.49% -
Total Cost 3,938,781 2,484,716 1,518,625 6,047,613 4,378,963 2,997,718 1,463,040 93.40%
-
Net Worth 8,215,910 8,191,014 7,742,873 7,668,183 8,066,530 7,515,783 7,643,286 4.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 622,417 248,967 248,967 746,901 746,901 248,867 248,967 84.09%
Div Payout % 81.58% 34.93% 490.43% 78.57% 87.60% 86.15% 159.28% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 8,215,910 8,191,014 7,742,873 7,668,183 8,066,530 7,515,783 7,643,286 4.92%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 17.55% 23.30% 4.57% 14.95% 17.68% 10.42% 11.08% -
ROE 9.29% 8.70% 0.66% 12.40% 10.57% 3.84% 2.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 191.87 130.12 63.92 285.60 213.66 134.46 66.09 103.37%
EPS 30.65 28.62 2.04 38.18 34.25 11.60 6.28 187.44%
DPS 25.00 10.00 10.00 30.00 30.00 10.00 10.00 84.09%
NAPS 3.30 3.29 3.11 3.08 3.24 3.02 3.07 4.92%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 191.87 130.12 63.92 285.60 213.66 134.41 66.09 103.37%
EPS 30.64 28.62 2.04 38.18 34.25 11.60 6.28 187.38%
DPS 25.00 10.00 10.00 30.00 30.00 10.00 10.00 84.09%
NAPS 3.30 3.29 3.11 3.08 3.24 3.0188 3.07 4.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.40 3.13 5.10 6.40 6.12 7.13 7.48 -
P/RPS 2.29 2.41 7.98 2.24 2.86 5.30 11.32 -65.50%
P/EPS 14.36 10.93 250.12 16.76 17.87 61.42 119.15 -75.56%
EY 6.96 9.15 0.40 5.97 5.60 1.63 0.84 308.94%
DY 5.68 3.19 1.96 4.69 4.90 1.40 1.34 161.68%
P/NAPS 1.33 0.95 1.64 2.08 1.89 2.36 2.44 -33.24%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 27/05/22 -
Price 5.00 3.52 4.23 6.60 6.83 7.27 7.60 -
P/RPS 2.61 2.71 6.62 2.31 3.20 5.41 11.50 -62.75%
P/EPS 16.32 12.30 207.45 17.28 19.94 62.63 121.06 -73.67%
EY 6.13 8.13 0.48 5.79 5.01 1.60 0.83 278.78%
DY 5.00 2.84 2.36 4.55 4.39 1.38 1.32 142.79%
P/NAPS 1.52 1.07 1.36 2.14 2.11 2.41 2.48 -27.82%

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