[HAPSENG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -82.64%
YoY- 29.36%
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 7,110,496 5,319,450 3,346,296 1,645,388 6,012,754 4,173,431 2,539,953 98.26%
PBT 1,330,460 1,145,441 498,113 266,162 1,449,898 935,370 373,848 132.55%
Tax -267,577 -204,954 -149,535 -83,814 -444,554 -265,614 -110,061 80.51%
NP 1,062,883 940,487 348,578 182,348 1,005,344 669,756 263,787 152.57%
-
NP to SH 950,655 852,632 288,886 156,303 900,433 599,902 218,348 165.92%
-
Tax Rate 20.11% 17.89% 30.02% 31.49% 30.66% 28.40% 29.44% -
Total Cost 6,047,613 4,378,963 2,997,718 1,463,040 5,007,410 3,503,675 2,276,166 91.49%
-
Net Worth 7,668,183 8,066,530 7,515,783 7,643,286 7,518,803 7,817,564 7,469,010 1.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 746,901 746,901 248,867 248,967 871,384 871,384 248,967 107.59%
Div Payout % 78.57% 87.60% 86.15% 159.28% 96.77% 145.25% 114.02% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 7,668,183 8,066,530 7,515,783 7,643,286 7,518,803 7,817,564 7,469,010 1.76%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.95% 17.68% 10.42% 11.08% 16.72% 16.05% 10.39% -
ROE 12.40% 10.57% 3.84% 2.04% 11.98% 7.67% 2.92% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 285.60 213.66 134.46 66.09 241.51 167.63 102.02 98.25%
EPS 38.18 34.25 11.60 6.28 36.17 24.10 8.77 165.90%
DPS 30.00 30.00 10.00 10.00 35.00 35.00 10.00 107.59%
NAPS 3.08 3.24 3.02 3.07 3.02 3.14 3.00 1.76%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 285.60 213.66 134.41 66.09 241.51 167.63 102.02 98.25%
EPS 38.18 34.25 11.60 6.28 36.17 24.10 8.77 165.90%
DPS 30.00 30.00 10.00 10.00 35.00 35.00 10.00 107.59%
NAPS 3.08 3.24 3.0188 3.07 3.02 3.14 3.00 1.76%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 6.40 6.12 7.13 7.48 7.70 7.95 7.80 -
P/RPS 2.24 2.86 5.30 11.32 3.19 4.74 7.65 -55.80%
P/EPS 16.76 17.87 61.42 119.15 21.29 32.99 88.94 -67.03%
EY 5.97 5.60 1.63 0.84 4.70 3.03 1.12 204.21%
DY 4.69 4.90 1.40 1.34 4.55 4.40 1.28 137.10%
P/NAPS 2.08 1.89 2.36 2.44 2.55 2.53 2.60 -13.78%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 27/05/22 24/02/22 25/11/21 25/08/21 -
Price 6.60 6.83 7.27 7.60 7.33 7.62 8.22 -
P/RPS 2.31 3.20 5.41 11.50 3.04 4.55 8.06 -56.43%
P/EPS 17.28 19.94 62.63 121.06 20.27 31.62 93.73 -67.50%
EY 5.79 5.01 1.60 0.83 4.93 3.16 1.07 207.27%
DY 4.55 4.39 1.38 1.32 4.77 4.59 1.22 139.91%
P/NAPS 2.14 2.11 2.41 2.48 2.43 2.43 2.74 -15.15%

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