[HAPSENG] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 81.05%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,208,839 1,414,543 1,216,838 1,051,494 1,081,895 1,156,769 1,074,135 8.15%
PBT 140,733 258,484 659,402 186,316 118,237 228,356 601,643 -61.86%
Tax -37,354 -67,050 -37,084 -38,004 -22,250 -50,107 -29,832 16.09%
NP 103,379 191,434 622,318 148,312 95,987 178,249 571,811 -67.86%
-
NP to SH 87,570 166,583 606,601 140,206 77,439 163,103 557,042 -70.70%
-
Tax Rate 26.54% 25.94% 5.62% 20.40% 18.82% 21.94% 4.96% -
Total Cost 1,105,460 1,223,109 594,520 903,182 985,908 978,520 502,324 68.78%
-
Net Worth 5,502,195 5,840,997 4,620,235 4,369,210 4,249,438 4,325,026 4,407,317 15.86%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 494,999 - 326,060 - 215,175 214,991 -
Div Payout % - 297.15% - 232.56% - 131.93% 38.60% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 5,502,195 5,840,997 4,620,235 4,369,210 4,249,438 4,325,026 4,407,317 15.86%
NOSH 2,489,681 2,489,681 2,310,117 2,173,736 2,157,075 2,151,754 2,149,911 10.22%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.55% 13.53% 51.14% 14.10% 8.87% 15.41% 53.23% -
ROE 1.59% 2.85% 13.13% 3.21% 1.82% 3.77% 12.64% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 48.55 57.15 52.67 48.37 50.16 53.76 49.96 -1.88%
EPS 3.52 6.73 26.26 6.45 3.59 7.58 25.91 -73.41%
DPS 0.00 20.00 0.00 15.00 0.00 10.00 10.00 -
NAPS 2.21 2.36 2.00 2.01 1.97 2.01 2.05 5.11%
Adjusted Per Share Value based on latest NOSH - 2,173,736
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 48.55 56.82 48.88 42.23 43.46 46.46 43.14 8.15%
EPS 3.52 6.69 24.36 5.63 3.11 6.55 22.37 -70.68%
DPS 0.00 19.88 0.00 13.10 0.00 8.64 8.64 -
NAPS 2.21 2.3461 1.8558 1.7549 1.7068 1.7372 1.7702 15.86%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 8.86 7.70 7.72 7.53 6.48 5.55 5.20 -
P/RPS 18.25 13.47 14.66 15.57 12.92 10.32 10.41 45.14%
P/EPS 251.90 114.40 29.40 116.74 180.50 73.22 20.07 435.95%
EY 0.40 0.87 3.40 0.86 0.55 1.37 4.98 -81.24%
DY 0.00 2.60 0.00 1.99 0.00 1.80 1.92 -
P/NAPS 4.01 3.26 3.86 3.75 3.29 2.76 2.54 35.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 19/05/16 24/02/16 25/11/15 26/08/15 -
Price 9.02 7.78 7.73 7.69 7.62 6.23 5.30 -
P/RPS 18.58 13.61 14.68 15.90 15.19 11.59 10.61 45.03%
P/EPS 256.45 115.59 29.44 119.22 212.26 82.19 20.46 435.47%
EY 0.39 0.87 3.40 0.84 0.47 1.22 4.89 -81.32%
DY 0.00 2.57 0.00 1.95 0.00 1.61 1.89 -
P/NAPS 4.08 3.30 3.87 3.83 3.87 3.10 2.59 35.19%

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