[HAPSENG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -86.21%
YoY- 1.52%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 5,850,326 4,126,267 2,464,577 1,475,001 7,096,067 5,322,211 3,495,650 40.74%
PBT 1,106,935 605,190 326,938 234,299 1,476,813 702,017 431,195 86.94%
Tax -308,090 -184,371 -117,325 -70,722 -257,388 -190,926 -123,765 83.16%
NP 798,845 420,819 209,613 163,577 1,219,425 511,091 307,430 88.46%
-
NP to SH 750,179 398,189 204,455 160,377 1,162,871 480,911 287,771 88.86%
-
Tax Rate 27.83% 30.46% 35.89% 30.18% 17.43% 27.20% 28.70% -
Total Cost 5,051,481 3,705,448 2,254,964 1,311,424 5,876,642 4,811,120 3,188,220 35.71%
-
Net Worth 7,493,906 7,493,906 7,319,629 7,469,010 7,344,526 7,120,455 6,946,181 5.16%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 622,417 622,417 248,967 248,967 871,384 871,384 373,450 40.35%
Div Payout % 82.97% 156.31% 121.77% 155.24% 74.93% 181.19% 129.77% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 7,493,906 7,493,906 7,319,629 7,469,010 7,344,526 7,120,455 6,946,181 5.16%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.65% 10.20% 8.51% 11.09% 17.18% 9.60% 8.79% -
ROE 10.01% 5.31% 2.79% 2.15% 15.83% 6.75% 4.14% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 234.98 165.74 98.99 59.24 285.02 213.77 140.41 40.73%
EPS 30.13 15.99 8.21 6.44 46.71 19.32 11.56 88.84%
DPS 25.00 25.00 10.00 10.00 35.00 35.00 15.00 40.35%
NAPS 3.01 3.01 2.94 3.00 2.95 2.86 2.79 5.16%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 234.98 165.73 98.99 59.24 285.02 213.77 140.41 40.73%
EPS 30.13 15.99 8.21 6.44 46.71 19.32 11.56 88.84%
DPS 25.00 25.00 10.00 10.00 35.00 35.00 15.00 40.35%
NAPS 3.01 3.01 2.94 3.00 2.95 2.86 2.79 5.16%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 8.60 7.14 8.80 7.62 9.98 9.86 9.95 -
P/RPS 3.66 4.31 8.89 12.86 3.50 4.61 7.09 -35.51%
P/EPS 28.54 44.64 107.16 118.29 21.37 51.05 86.08 -51.93%
EY 3.50 2.24 0.93 0.85 4.68 1.96 1.16 108.10%
DY 2.91 3.50 1.14 1.31 3.51 3.55 1.51 54.55%
P/NAPS 2.86 2.37 2.99 2.54 3.38 3.45 3.57 -13.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 29/05/20 26/02/20 21/11/19 29/08/19 -
Price 7.92 8.30 7.88 7.49 9.00 9.93 9.90 -
P/RPS 3.37 5.01 7.96 12.64 3.16 4.65 7.05 -38.72%
P/EPS 26.28 51.90 95.96 116.27 19.27 51.41 85.65 -54.34%
EY 3.80 1.93 1.04 0.86 5.19 1.95 1.17 118.53%
DY 3.16 3.01 1.27 1.34 3.89 3.52 1.52 62.52%
P/NAPS 2.63 2.76 2.68 2.50 3.05 3.47 3.55 -18.05%

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