[HAPSENG] QoQ 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- -47.99%
YoY- 29.36%
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,791,046 1,973,154 1,700,908 1,645,388 1,839,323 1,633,478 1,262,449 26.17%
PBT 185,019 647,328 231,951 266,162 514,528 561,522 172,190 4.89%
Tax -62,623 -55,419 -65,721 -83,814 -178,940 -155,553 -48,957 17.78%
NP 122,396 591,909 166,230 182,348 335,588 405,969 123,233 -0.45%
-
NP to SH 98,023 563,746 132,583 156,303 300,531 381,554 97,516 0.34%
-
Tax Rate 33.85% 8.56% 28.33% 31.49% 34.78% 27.70% 28.43% -
Total Cost 1,668,650 1,381,245 1,534,678 1,463,040 1,503,735 1,227,509 1,139,216 28.88%
-
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 - 497,934 - 248,967 - 622,417 - -
Div Payout % - 88.33% - 159.28% - 163.13% - -
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 6.83% 30.00% 9.77% 11.08% 18.25% 24.85% 9.76% -
ROE 1.28% 6.99% 1.76% 2.04% 4.00% 4.88% 1.31% -
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 71.94 79.25 68.35 66.09 73.88 65.61 50.71 26.17%
EPS 3.94 22.64 5.33 6.28 12.07 15.33 3.92 0.33%
DPS 0.00 20.00 0.00 10.00 0.00 25.00 0.00 -
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 71.94 79.25 68.32 66.09 73.88 65.61 50.71 26.17%
EPS 3.94 22.64 5.33 6.28 12.07 15.33 3.92 0.33%
DPS 0.00 20.00 0.00 10.00 0.00 25.00 0.00 -
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 8.90 7.72 10.43 11.32 10.42 12.12 15.38 -30.48%
P/EPS 162.55 27.03 133.83 119.15 63.79 51.87 199.14 -12.62%
EY 0.62 3.70 0.75 0.84 1.57 1.93 0.50 15.37%
DY 0.00 3.27 0.00 1.34 0.00 3.14 0.00 -
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 9.17 8.62 10.64 11.50 9.92 11.61 16.21 -31.52%
P/EPS 167.63 30.16 136.46 121.06 60.72 49.72 209.86 -13.87%
EY 0.60 3.32 0.73 0.83 1.65 2.01 0.48 15.99%
DY 0.00 2.93 0.00 1.32 0.00 3.28 0.00 -
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