[HAPSENG] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -72.54%
YoY- 2.13%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,306,287 1,176,915 1,208,839 1,414,543 1,216,838 1,051,494 1,081,895 13.40%
PBT 701,496 214,264 140,733 258,484 659,402 186,316 118,237 228.08%
Tax -52,802 -51,529 -37,354 -67,050 -37,084 -38,004 -22,250 78.00%
NP 648,694 162,735 103,379 191,434 622,318 148,312 95,987 257.86%
-
NP to SH 629,720 150,498 87,570 166,583 606,601 140,206 77,439 304.89%
-
Tax Rate 7.53% 24.05% 26.54% 25.94% 5.62% 20.40% 18.82% -
Total Cost 657,593 1,014,180 1,105,460 1,223,109 594,520 903,182 985,908 -23.67%
-
Net Worth 5,900,538 5,651,573 5,502,195 5,840,997 4,620,235 4,369,210 4,249,438 24.48%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 373,452 - 494,999 - 326,060 - -
Div Payout % - 248.14% - 297.15% - 232.56% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 5,900,538 5,651,573 5,502,195 5,840,997 4,620,235 4,369,210 4,249,438 24.48%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,310,117 2,173,736 2,157,075 10.04%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 49.66% 13.83% 8.55% 13.53% 51.14% 14.10% 8.87% -
ROE 10.67% 2.66% 1.59% 2.85% 13.13% 3.21% 1.82% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.47 47.27 48.55 57.15 52.67 48.37 50.16 3.04%
EPS 25.29 6.04 3.52 6.73 26.26 6.45 3.59 267.91%
DPS 0.00 15.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 2.37 2.27 2.21 2.36 2.00 2.01 1.97 13.12%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.47 47.27 48.55 56.82 48.88 42.23 43.46 13.39%
EPS 25.29 6.04 3.52 6.69 24.36 5.63 3.11 304.89%
DPS 0.00 15.00 0.00 19.88 0.00 13.10 0.00 -
NAPS 2.37 2.27 2.21 2.3461 1.8558 1.7549 1.7068 24.48%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 9.23 8.99 8.86 7.70 7.72 7.53 6.48 -
P/RPS 17.59 19.02 18.25 13.47 14.66 15.57 12.92 22.86%
P/EPS 36.49 148.72 251.90 114.40 29.40 116.74 180.50 -65.58%
EY 2.74 0.67 0.40 0.87 3.40 0.86 0.55 191.97%
DY 0.00 1.67 0.00 2.60 0.00 1.99 0.00 -
P/NAPS 3.89 3.96 4.01 3.26 3.86 3.75 3.29 11.82%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 31/05/17 23/02/17 24/11/16 25/08/16 19/05/16 24/02/16 -
Price 9.08 9.18 9.02 7.78 7.73 7.69 7.62 -
P/RPS 17.31 19.42 18.58 13.61 14.68 15.90 15.19 9.10%
P/EPS 35.90 151.86 256.45 115.59 29.44 119.22 212.26 -69.44%
EY 2.79 0.66 0.39 0.87 3.40 0.84 0.47 228.20%
DY 0.00 1.63 0.00 2.57 0.00 1.95 0.00 -
P/NAPS 3.83 4.04 4.08 3.30 3.87 3.83 3.87 -0.69%

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