[HAPSENG] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

26-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- 6.46%

YoY- 28.08%

Quarter Report

QtrlyReport 31 Dec 2014 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	4,294,710	3,966,866	3,990,116	3,768,049	3,818,099	3,818,648	3,548,020	13.56%
YoY %	8.26%	-0.58%	5.89%	-1.31%	-0.01%	7.63%	-	-
Horiz. %	121.05%	111.81%	112.46%	106.20%	107.61%	107.63%	100.00%	-
PBT	1,236,491	1,244,410	994,033	1,024,625	1,014,647	958,842	866,849	26.68%
YoY %	-0.64%	25.19%	-2.99%	0.98%	5.82%	10.61%	-	-
Horiz. %	142.64%	143.56%	114.67%	118.20%	117.05%	110.61%	100.00%	-
Tax	-157,377	-137,565	-200,241	-208,299	-241,749	-235,672	-197,102	-13.92%
YoY %	-14.40%	31.30%	3.87%	13.84%	-2.58%	-19.57%	-	-
Horiz. %	79.85%	69.79%	101.59%	105.68%	122.65%	119.57%	100.00%	-
NP	1,079,114	1,106,845	793,792	816,326	772,898	723,170	669,747	37.39%
YoY %	-2.51%	39.44%	-2.76%	5.62%	6.88%	7.98%	-	-
Horiz. %	161.12%	165.26%	118.52%	121.89%	115.40%	107.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,019,461	1,050,778	738,943	753,467	707,726	654,544	610,885	40.64%
YoY %	-2.98%	42.20%	-1.93%	6.46%	8.13%	7.15%	-	-
Horiz. %	166.88%	172.01%	120.96%	123.34%	115.85%	107.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.73%	11.05%	20.14%	20.33%	23.83%	24.58%	22.74%	-
YoY %	15.20%	-45.13%	-0.93%	-14.69%	-3.05%	8.09%	-	-
Horiz. %	55.98%	48.59%	88.57%	89.40%	104.79%	108.09%	100.00%	-
Total Cost	3,215,596	2,860,021	3,196,324	2,951,723	3,045,201	3,095,478	2,878,273	7.66%
YoY %	12.43%	-10.52%	8.29%	-3.07%	-1.62%	7.55%	-	-
Horiz. %	111.72%	99.37%	111.05%	102.55%	105.80%	107.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,325,026	4,407,317	4,067,357	3,970,272	3,962,700	3,442,906	3,465,886	15.89%
YoY %	-1.87%	8.36%	2.45%	0.19%	15.10%	-0.66%	-	-
Horiz. %	124.79%	127.16%	117.35%	114.55%	114.33%	99.34%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	644,238	738,648	523,657	509,926	509,926	361,295	527,863	14.19%
YoY %	-12.78%	41.06%	2.69%	0.00%	41.14%	-31.56%	-	-
Horiz. %	122.05%	139.93%	99.20%	96.60%	96.60%	68.44%	100.00%	-
Div Payout %	63.19%	70.30%	70.87%	67.68%	72.05%	55.20%	86.41%	-
YoY %	-10.11%	-0.80%	4.71%	-6.07%	30.53%	-36.12%	-	-
Horiz. %	73.13%	81.36%	82.02%	78.32%	83.38%	63.88%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	4,325,026	4,407,317	4,067,357	3,970,272	3,962,700	3,442,906	3,465,886	15.89%
YoY %	-1.87%	8.36%	2.45%	0.19%	15.10%	-0.66%	-	-
Horiz. %	124.79%	127.16%	117.35%	114.55%	114.33%	99.34%	100.00%	-
NOSH	2,151,754	2,149,911	2,140,714	2,146,093	2,063,906	2,001,689	2,003,402	4.87%
YoY %	0.09%	0.43%	-0.25%	3.98%	3.11%	-0.09%	-	-
Horiz. %	107.41%	107.31%	106.85%	107.12%	103.02%	99.91%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	25.13%	27.90%	19.89%	21.66%	20.24%	18.94%	18.88%	-
YoY %	-9.93%	40.27%	-8.17%	7.02%	6.86%	0.32%	-	-
Horiz. %	133.10%	147.78%	105.35%	114.72%	107.20%	100.32%	100.00%	-
ROE	23.57%	23.84%	18.17%	18.98%	17.86%	19.01%	17.63%	-
YoY %	-1.13%	31.21%	-4.27%	6.27%	-6.05%	7.83%	-	-
Horiz. %	133.69%	135.22%	103.06%	107.66%	101.30%	107.83%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	199.59	184.51	186.39	175.58	184.99	190.77	177.10	8.28%
YoY %	8.17%	-1.01%	6.16%	-5.09%	-3.03%	7.72%	-	-
Horiz. %	112.70%	104.18%	105.25%	99.14%	104.46%	107.72%	100.00%	-
EPS	47.38	48.88	34.52	35.11	34.29	32.70	30.49	34.12%
YoY %	-3.07%	41.60%	-1.68%	2.39%	4.86%	7.25%	-	-
Horiz. %	155.40%	160.31%	113.22%	115.15%	112.46%	107.25%	100.00%	-
DPS	30.00	34.36	24.46	23.76	24.71	18.00	26.35	9.02%
YoY %	-12.69%	40.47%	2.95%	-3.84%	37.28%	-31.69%	-	-
Horiz. %	113.85%	130.40%	92.83%	90.17%	93.78%	68.31%	100.00%	-
NAPS	2.01	2.05	1.90	1.85	1.92	1.72	1.73	10.50%
YoY %	-1.95%	7.89%	2.70%	-3.65%	11.63%	-0.58%	-	-
Horiz. %	116.18%	118.50%	109.83%	106.94%	110.98%	99.42%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,146,093
RPS	172.50	159.33	160.27	151.35	153.36	153.38	142.51	13.56%
YoY %	8.27%	-0.59%	5.89%	-1.31%	-0.01%	7.63%	-	-
Horiz. %	121.04%	111.80%	112.46%	106.20%	107.61%	107.63%	100.00%	-
EPS	40.95	42.21	29.68	30.26	28.43	26.29	24.54	40.64%
YoY %	-2.99%	42.22%	-1.92%	6.44%	8.14%	7.13%	-	-
Horiz. %	166.87%	172.00%	120.95%	123.31%	115.85%	107.13%	100.00%	-
DPS	25.88	29.67	21.03	20.48	20.48	14.51	21.20	14.20%
YoY %	-12.77%	41.08%	2.69%	0.00%	41.14%	-31.56%	-	-
Horiz. %	122.08%	139.95%	99.20%	96.60%	96.60%	68.44%	100.00%	-
NAPS	1.7372	1.7702	1.6337	1.5947	1.5916	1.3829	1.3921	15.89%
YoY %	-1.86%	8.36%	2.45%	0.19%	15.09%	-0.66%	-	-
Horiz. %	124.79%	127.16%	117.36%	114.55%	114.33%	99.34%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	5.55	5.20	4.55	4.68	3.98	3.60	3.01	-
P/RPS	2.78	2.82	2.44	2.67	2.15	1.89	1.70	38.76%
YoY %	-1.42%	15.57%	-8.61%	24.19%	13.76%	11.18%	-	-
Horiz. %	163.53%	165.88%	143.53%	157.06%	126.47%	111.18%	100.00%	-
P/EPS	11.71	10.64	13.18	13.33	11.61	11.01	9.87	12.05%
YoY %	10.06%	-19.27%	-1.13%	14.81%	5.45%	11.55%	-	-
Horiz. %	118.64%	107.80%	133.54%	135.06%	117.63%	111.55%	100.00%	-
EY	8.54	9.40	7.59	7.50	8.62	9.08	10.13	-10.74%
YoY %	-9.15%	23.85%	1.20%	-12.99%	-5.07%	-10.37%	-	-
Horiz. %	84.30%	92.79%	74.93%	74.04%	85.09%	89.63%	100.00%	-
DY	5.41	6.61	5.38	5.08	6.21	5.00	8.75	-27.40%
YoY %	-18.15%	22.86%	5.91%	-18.20%	24.20%	-42.86%	-	-
Horiz. %	61.83%	75.54%	61.49%	58.06%	70.97%	57.14%	100.00%	-
P/NAPS	2.76	2.54	2.39	2.53	2.07	2.09	1.74	35.97%
YoY %	8.66%	6.28%	-5.53%	22.22%	-0.96%	20.11%	-	-
Horiz. %	158.62%	145.98%	137.36%	145.40%	118.97%	120.11%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/15	26/08/15	26/05/15	26/02/15	26/11/14	27/08/14	28/05/14	-
Price	6.23	5.30	4.82	3.70	4.90	3.73	3.24	-
P/RPS	3.12	2.87	2.59	2.11	2.65	1.96	1.83	42.66%
YoY %	8.71%	10.81%	22.75%	-20.38%	35.20%	7.10%	-	-
Horiz. %	170.49%	156.83%	141.53%	115.30%	144.81%	107.10%	100.00%	-
P/EPS	13.15	10.84	13.96	10.54	14.29	11.41	10.63	15.22%
YoY %	21.31%	-22.35%	32.45%	-26.24%	25.24%	7.34%	-	-
Horiz. %	123.71%	101.98%	131.33%	99.15%	134.43%	107.34%	100.00%	-
EY	7.60	9.22	7.16	9.49	7.00	8.77	9.41	-13.26%
YoY %	-17.57%	28.77%	-24.55%	35.57%	-20.18%	-6.80%	-	-
Horiz. %	80.77%	97.98%	76.09%	100.85%	74.39%	93.20%	100.00%	-
DY	4.82	6.48	5.08	6.42	5.04	4.83	8.13	-29.40%
YoY %	-25.62%	27.56%	-20.87%	27.38%	4.35%	-40.59%	-	-
Horiz. %	59.29%	79.70%	62.48%	78.97%	61.99%	59.41%	100.00%	-
P/NAPS	3.10	2.59	2.54	2.00	2.55	2.17	1.87	40.02%
YoY %	19.69%	1.97%	27.00%	-21.57%	17.51%	16.04%	-	-
Horiz. %	165.78%	138.50%	135.83%	106.95%	136.36%	116.04%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 12:20:00

EMA 5

10 Mins

SELL

2024-05-10 12:20:00

EMA 5

5 Mins

SELL

2024-05-10 12:20:00

ADX

5 Mins

SELL

2024-05-10 12:20:00

MACD/RSI

5 Mins

SELL

2024-05-10 12:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

349

PTRANS

PERAK TRANSIT BERHAD

346

HLIND

HONG LEONG INDUSTRIES BHD

343

VSTECS

VSTECS BERHAD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

307

SNS

SNS NETWORK TECHNOLOGY BERHAD

231

INARI

INARI AMERTRON BERHAD

223

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

HSI-CXG

0.20

+0.035

181,957,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.15

-0.04

111,966,800

EDUSPEC-OR

0.005

0.00

75,002,700

MRCB

0.71

+0.02

68,390,300

PMHLDG

0.285

-0.01

63,886,400

TOPGLOV

0.945

+0.03

59,566,600

ICONIC

0.12

0.00

57,131,400

E&O-LR

0.055

+0.01

56,261,700

AHB

0.16

+0.015

53,608,100

More active Stocks

SBAGAN

5.61

+0.64

435,200

KLUANG

5.30

+0.49

130,800

KUCHAI

2.15

+0.32

1,139,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.15

+0.22

6,321,200

HSI-CVK

1.42

+0.21

100

MCEHLDG

1.91

+0.20

6,025,900

MCEHLDG-WA

1.25

+0.16

1,740,700

SAM

5.53

+0.16

500,400

HSI-CVY

0.76

+0.16

75,000

More gainer Stocks

DLADY

32.48

-0.90

68,700

HEIM

23.60

-0.30

25,800

PPB

15.58

-0.22

199,000

AJI

19.08

-0.20

226,400

PETGAS

18.06

-0.20

43,200

HSI-HS6

0.385

-0.18

247,700

KLK

22.74

-0.18

92,800

HSI-HUY

0.715

-0.155

21,300

MPI

30.86

-0.14

42,900

NSOP

3.76

-0.14

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More