[HAPSENG] QoQ TTM Result on 30-Jun-2013 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

19-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 22.31%

YoY- 38.03%

Quarter Report

QtrlyReport 30 Jun 2013 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	3,548,020	3,482,017	3,580,208	3,765,098	3,900,816	3,958,899	3,802,028	-4.50%
YoY %	1.90%	-2.74%	-4.91%	-3.48%	-1.47%	4.13%	-	-
Horiz. %	93.32%	91.58%	94.17%	99.03%	102.60%	104.13%	100.00%	-
PBT	866,849	801,581	788,705	776,417	676,682	680,158	630,826	23.62%
YoY %	8.14%	1.63%	1.58%	14.74%	-0.51%	7.82%	-	-
Horiz. %	137.41%	127.07%	125.03%	123.08%	107.27%	107.82%	100.00%	-
Tax	-197,102	-165,739	-175,845	-192,635	-181,012	-190,653	-144,132	23.22%
YoY %	-18.92%	5.75%	8.72%	-6.42%	5.06%	-32.28%	-	-
Horiz. %	136.75%	114.99%	122.00%	133.65%	125.59%	132.28%	100.00%	-
NP	669,747	635,842	612,860	583,782	495,670	489,505	486,694	23.74%
YoY %	5.33%	3.75%	4.98%	17.78%	1.26%	0.58%	-	-
Horiz. %	137.61%	130.65%	125.92%	119.95%	101.84%	100.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	610,885	588,257	571,233	540,978	442,307	425,683	411,767	30.10%
YoY %	3.85%	2.98%	5.59%	22.31%	3.91%	3.38%	-	-
Horiz. %	148.36%	142.86%	138.73%	131.38%	107.42%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.74%	20.68%	22.30%	24.81%	26.75%	28.03%	22.85%	-
YoY %	9.96%	-7.26%	-10.12%	-7.25%	-4.57%	22.67%	-	-
Horiz. %	99.52%	90.50%	97.59%	108.58%	117.07%	122.67%	100.00%	-
Total Cost	2,878,273	2,846,175	2,967,348	3,181,316	3,405,146	3,469,394	3,315,334	-9.00%
YoY %	1.13%	-4.08%	-6.73%	-6.57%	-1.85%	4.65%	-	-
Horiz. %	86.82%	85.85%	89.50%	95.96%	102.71%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,465,886	3,347,939	3,420,293	3,393,835	3,383,868	3,433,108	3,340,264	2.49%
YoY %	3.52%	-2.12%	0.78%	0.29%	-1.43%	2.78%	-	-
Horiz. %	103.76%	100.23%	102.40%	101.60%	101.31%	102.78%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	527,863	327,523	455,465	294,510	225,609	225,609	200,448	90.81%
YoY %	61.17%	-28.09%	54.65%	30.54%	0.00%	12.55%	-	-
Horiz. %	263.34%	163.40%	227.22%	146.93%	112.55%	112.55%	100.00%	-
Div Payout %	86.41%	55.68%	79.73%	54.44%	51.01%	53.00%	48.68%	-
YoY %	55.19%	-30.16%	46.45%	6.72%	-3.75%	8.87%	-	-
Horiz. %	177.51%	114.38%	163.78%	111.83%	104.79%	108.87%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	3,465,886	3,347,939	3,420,293	3,393,835	3,383,868	3,433,108	3,340,264	2.49%
YoY %	3.52%	-2.12%	0.78%	0.29%	-1.43%	2.78%	-	-
Horiz. %	103.76%	100.23%	102.40%	101.60%	101.31%	102.78%	100.00%	-
NOSH	2,003,402	1,992,821	2,011,937	2,082,107	2,114,917	2,132,365	2,155,009	-4.75%
YoY %	0.53%	-0.95%	-3.37%	-1.55%	-0.82%	-1.05%	-	-
Horiz. %	92.96%	92.47%	93.36%	96.62%	98.14%	98.95%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	18.88%	18.26%	17.12%	15.51%	12.71%	12.36%	12.80%	-
YoY %	3.40%	6.66%	10.38%	22.03%	2.83%	-3.44%	-	-
Horiz. %	147.50%	142.66%	133.75%	121.17%	99.30%	96.56%	100.00%	-
ROE	17.63%	17.57%	16.70%	15.94%	13.07%	12.40%	12.33%	-
YoY %	0.34%	5.21%	4.77%	21.96%	5.40%	0.57%	-	-
Horiz. %	142.98%	142.50%	135.44%	129.28%	106.00%	100.57%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	177.10	174.73	177.95	180.83	184.44	185.66	176.43	0.25%
YoY %	1.36%	-1.81%	-1.59%	-1.96%	-0.66%	5.23%	-	-
Horiz. %	100.38%	99.04%	100.86%	102.49%	104.54%	105.23%	100.00%	-
EPS	30.49	29.52	28.39	25.98	20.91	19.96	19.11	36.58%
YoY %	3.29%	3.98%	9.28%	24.25%	4.76%	4.45%	-	-
Horiz. %	159.55%	154.47%	148.56%	135.95%	109.42%	104.45%	100.00%	-
DPS	26.35	16.44	22.64	14.14	10.67	10.58	9.20	101.80%
YoY %	60.28%	-27.39%	60.11%	32.52%	0.85%	15.00%	-	-
Horiz. %	286.41%	178.70%	246.09%	153.70%	115.98%	115.00%	100.00%	-
NAPS	1.73	1.68	1.70	1.63	1.60	1.61	1.55	7.60%
YoY %	2.98%	-1.18%	4.29%	1.87%	-0.62%	3.87%	-	-
Horiz. %	111.61%	108.39%	109.68%	105.16%	103.23%	103.87%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,082,107
RPS	142.51	139.86	143.80	151.23	156.68	159.01	152.71	-4.50%
YoY %	1.89%	-2.74%	-4.91%	-3.48%	-1.47%	4.13%	-	-
Horiz. %	93.32%	91.59%	94.17%	99.03%	102.60%	104.13%	100.00%	-
EPS	24.54	23.63	22.94	21.73	17.77	17.10	16.54	30.11%
YoY %	3.85%	3.01%	5.57%	22.28%	3.92%	3.39%	-	-
Horiz. %	148.37%	142.87%	138.69%	131.38%	107.44%	103.39%	100.00%	-
DPS	21.20	13.16	18.29	11.83	9.06	9.06	8.05	90.81%
YoY %	61.09%	-28.05%	54.61%	30.57%	0.00%	12.55%	-	-
Horiz. %	263.35%	163.48%	227.20%	146.96%	112.55%	112.55%	100.00%	-
NAPS	1.3921	1.3447	1.3738	1.3632	1.3592	1.3789	1.3416	2.49%
YoY %	3.52%	-2.12%	0.78%	0.29%	-1.43%	2.78%	-	-
Horiz. %	103.76%	100.23%	102.40%	101.61%	101.31%	102.78%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	3.01	3.01	2.34	2.05	1.73	1.74	1.64	-
P/RPS	1.70	1.72	1.31	1.13	0.94	0.94	0.93	49.55%
YoY %	-1.16%	31.30%	15.93%	20.21%	0.00%	1.08%	-	-
Horiz. %	182.80%	184.95%	140.86%	121.51%	101.08%	101.08%	100.00%	-
P/EPS	9.87	10.20	8.24	7.89	8.27	8.72	8.58	9.79%
YoY %	-3.24%	23.79%	4.44%	-4.59%	-5.16%	1.63%	-	-
Horiz. %	115.03%	118.88%	96.04%	91.96%	96.39%	101.63%	100.00%	-
EY	10.13	9.81	12.13	12.67	12.09	11.47	11.65	-8.90%
YoY %	3.26%	-19.13%	-4.26%	4.80%	5.41%	-1.55%	-	-
Horiz. %	86.95%	84.21%	104.12%	108.76%	103.78%	98.45%	100.00%	-
DY	8.75	5.46	9.67	6.90	6.17	6.08	5.61	34.52%
YoY %	60.26%	-43.54%	40.14%	11.83%	1.48%	8.38%	-	-
Horiz. %	155.97%	97.33%	172.37%	122.99%	109.98%	108.38%	100.00%	-
P/NAPS	1.74	1.79	1.38	1.26	1.08	1.08	1.06	39.19%
YoY %	-2.79%	29.71%	9.52%	16.67%	0.00%	1.89%	-	-
Horiz. %	164.15%	168.87%	130.19%	118.87%	101.89%	101.89%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	28/05/14	27/02/14	27/11/13	19/08/13	29/05/13	28/02/13	29/11/12	-
Price	3.24	3.02	2.61	2.11	1.84	1.57	1.63	-
P/RPS	1.83	1.73	1.47	1.17	1.00	0.85	0.92	58.23%
YoY %	5.78%	17.69%	25.64%	17.00%	17.65%	-7.61%	-	-
Horiz. %	198.91%	188.04%	159.78%	127.17%	108.70%	92.39%	100.00%	-
P/EPS	10.63	10.23	9.19	8.12	8.80	7.86	8.53	15.81%
YoY %	3.91%	11.32%	13.18%	-7.73%	11.96%	-7.85%	-	-
Horiz. %	124.62%	119.93%	107.74%	95.19%	103.17%	92.15%	100.00%	-
EY	9.41	9.77	10.88	12.31	11.37	12.72	11.72	-13.62%
YoY %	-3.68%	-10.20%	-11.62%	8.27%	-10.61%	8.53%	-	-
Horiz. %	80.29%	83.36%	92.83%	105.03%	97.01%	108.53%	100.00%	-
DY	8.13	5.44	8.67	6.70	5.80	6.74	5.64	27.63%
YoY %	49.45%	-37.25%	29.40%	15.52%	-13.95%	19.50%	-	-
Horiz. %	144.15%	96.45%	153.72%	118.79%	102.84%	119.50%	100.00%	-
P/NAPS	1.87	1.80	1.54	1.29	1.15	0.98	1.05	46.97%
YoY %	3.89%	16.88%	19.38%	12.17%	17.35%	-6.67%	-	-
Horiz. %	178.10%	171.43%	146.67%	122.86%	109.52%	93.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos