[HAPSENG] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -30.55%
YoY- -35.49%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 5,897,490 5,925,702 5,652,829 5,850,326 5,900,123 6,064,994 6,821,221 -9.23%
PBT 1,437,115 1,153,845 1,074,294 1,106,935 1,379,986 1,372,556 1,471,803 -1.57%
Tax -389,333 -300,826 -298,472 -308,090 -250,833 -250,948 -257,082 31.84%
NP 1,047,782 853,019 775,822 798,845 1,129,153 1,121,608 1,214,721 -9.37%
-
NP to SH 951,892 764,072 710,634 750,179 1,080,149 1,079,555 1,165,266 -12.60%
-
Tax Rate 27.09% 26.07% 27.78% 27.83% 18.18% 18.28% 17.47% -
Total Cost 4,849,708 5,072,683 4,877,007 5,051,481 4,770,970 4,943,386 5,606,500 -9.20%
-
Net Worth 7,817,564 7,469,010 7,618,390 7,493,906 7,493,906 7,319,629 7,469,010 3.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 871,384 622,417 622,417 622,417 622,417 746,901 746,901 10.81%
Div Payout % 91.54% 81.46% 87.59% 82.97% 57.62% 69.19% 64.10% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 7,817,564 7,469,010 7,618,390 7,493,906 7,493,906 7,319,629 7,469,010 3.08%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.77% 14.40% 13.72% 13.65% 19.14% 18.49% 17.81% -
ROE 12.18% 10.23% 9.33% 10.01% 14.41% 14.75% 15.60% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 236.88 238.01 227.05 234.98 236.98 243.61 273.98 -9.23%
EPS 38.23 30.69 28.54 30.13 43.39 43.36 46.80 -12.60%
DPS 35.00 25.00 25.00 25.00 25.00 30.00 30.00 10.81%
NAPS 3.14 3.00 3.06 3.01 3.01 2.94 3.00 3.08%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 236.88 238.01 227.05 234.98 236.98 243.61 273.98 -9.23%
EPS 38.23 30.69 28.54 30.13 43.39 43.36 46.80 -12.60%
DPS 35.00 25.00 25.00 25.00 25.00 30.00 30.00 10.81%
NAPS 3.14 3.00 3.06 3.01 3.01 2.94 3.00 3.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 7.95 7.80 8.35 8.60 7.14 8.80 7.62 -
P/RPS 3.36 3.28 3.68 3.66 3.01 3.61 2.78 13.45%
P/EPS 20.79 25.42 29.25 28.54 16.46 20.29 16.28 17.68%
EY 4.81 3.93 3.42 3.50 6.08 4.93 6.14 -15.00%
DY 4.40 3.21 2.99 2.91 3.50 3.41 3.94 7.63%
P/NAPS 2.53 2.60 2.73 2.86 2.37 2.99 2.54 -0.26%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 25/05/21 25/02/21 26/11/20 27/08/20 29/05/20 -
Price 7.62 8.22 7.90 7.92 8.30 7.88 7.49 -
P/RPS 3.22 3.45 3.48 3.37 3.50 3.23 2.73 11.62%
P/EPS 19.93 26.78 27.68 26.28 19.13 18.17 16.00 15.75%
EY 5.02 3.73 3.61 3.80 5.23 5.50 6.25 -13.58%
DY 4.59 3.04 3.16 3.16 3.01 3.81 4.01 9.41%
P/NAPS 2.43 2.74 2.58 2.63 2.76 2.68 2.50 -1.87%

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