[HAPSENG] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -21.24%
YoY- -14.62%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,973,154 1,700,908 1,645,388 1,839,323 1,633,478 1,262,449 1,277,504 33.58%
PBT 647,328 231,951 266,162 514,528 561,522 172,190 201,658 117.45%
Tax -55,419 -65,721 -83,814 -178,940 -155,553 -48,957 -61,104 -6.29%
NP 591,909 166,230 182,348 335,588 405,969 123,233 140,554 160.55%
-
NP to SH 563,746 132,583 156,303 300,531 381,554 97,516 120,832 178.95%
-
Tax Rate 8.56% 28.33% 31.49% 34.78% 27.70% 28.43% 30.30% -
Total Cost 1,381,245 1,534,678 1,463,040 1,503,735 1,227,509 1,139,216 1,136,950 13.84%
-
Net Worth 8,066,530 7,515,783 7,643,286 7,518,803 7,817,564 7,469,010 7,618,390 3.88%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 497,934 - 248,967 - 622,417 - 248,967 58.67%
Div Payout % 88.33% - 159.28% - 163.13% - 206.04% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 8,066,530 7,515,783 7,643,286 7,518,803 7,817,564 7,469,010 7,618,390 3.88%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 30.00% 9.77% 11.08% 18.25% 24.85% 9.76% 11.00% -
ROE 6.99% 1.76% 2.04% 4.00% 4.88% 1.31% 1.59% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 79.25 68.35 66.09 73.88 65.61 50.71 51.31 33.58%
EPS 22.64 5.33 6.28 12.07 15.33 3.92 4.85 179.05%
DPS 20.00 0.00 10.00 0.00 25.00 0.00 10.00 58.67%
NAPS 3.24 3.02 3.07 3.02 3.14 3.00 3.06 3.88%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 79.25 68.32 66.09 73.88 65.61 50.71 51.31 33.58%
EPS 22.64 5.33 6.28 12.07 15.33 3.92 4.85 179.05%
DPS 20.00 0.00 10.00 0.00 25.00 0.00 10.00 58.67%
NAPS 3.24 3.0188 3.07 3.02 3.14 3.00 3.06 3.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 6.12 7.13 7.48 7.70 7.95 7.80 8.35 -
P/RPS 7.72 10.43 11.32 10.42 12.12 15.38 16.27 -39.13%
P/EPS 27.03 133.83 119.15 63.79 51.87 199.14 172.05 -70.85%
EY 3.70 0.75 0.84 1.57 1.93 0.50 0.58 243.57%
DY 3.27 0.00 1.34 0.00 3.14 0.00 1.20 94.97%
P/NAPS 1.89 2.36 2.44 2.55 2.53 2.60 2.73 -21.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 27/05/22 24/02/22 25/11/21 25/08/21 25/05/21 -
Price 6.83 7.27 7.60 7.33 7.62 8.22 7.90 -
P/RPS 8.62 10.64 11.50 9.92 11.61 16.21 15.40 -32.05%
P/EPS 30.16 136.46 121.06 60.72 49.72 209.86 162.77 -67.46%
EY 3.32 0.73 0.83 1.65 2.01 0.48 0.61 209.09%
DY 2.93 0.00 1.32 0.00 3.28 0.00 1.27 74.51%
P/NAPS 2.11 2.41 2.48 2.43 2.43 2.74 2.58 -12.53%

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