[HAPSENG] QoQ TTM Result on 31-Dec-2022 [#4]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

23-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- -17.56%

YoY- 5.58%

Quarter Report

QtrlyReport 31 Dec 2022 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	6,568,096	7,003,861	7,056,411	7,110,496	7,158,773	6,819,097	6,380,638	1.94%
YoY %	-6.22%	-0.74%	-0.76%	-0.67%	4.98%	6.87%	-	-
Horiz. %	102.94%	109.77%	110.59%	111.44%	112.20%	106.87%	100.00%	-
PBT	1,172,339	1,681,137	1,184,036	1,330,460	1,659,969	1,574,163	1,514,402	-15.67%
YoY %	-30.27%	41.98%	-11.01%	-19.85%	5.45%	3.95%	-	-
Horiz. %	77.41%	111.01%	78.19%	87.85%	109.61%	103.95%	100.00%	-
Tax	-211,674	-211,887	-230,823	-267,577	-383,894	-484,028	-467,264	-40.98%
YoY %	0.10%	8.20%	13.74%	30.30%	20.69%	-3.59%	-	-
Horiz. %	45.30%	45.35%	49.40%	57.26%	82.16%	103.59%	100.00%	-
NP	960,665	1,469,250	953,213	1,062,883	1,276,075	1,090,135	1,047,138	-5.57%
YoY %	-34.62%	54.14%	-10.32%	-16.71%	17.06%	4.11%	-	-
Horiz. %	91.74%	140.31%	91.03%	101.50%	121.86%	104.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	860,984	1,374,428	845,117	950,655	1,153,163	970,971	935,904	-5.40%
YoY %	-37.36%	62.63%	-11.10%	-17.56%	18.76%	3.75%	-	-
Horiz. %	91.99%	146.86%	90.30%	101.58%	123.21%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.06%	12.60%	19.49%	20.11%	23.13%	30.75%	30.85%	-
YoY %	43.33%	-35.35%	-3.08%	-13.06%	-24.78%	-0.32%	-	-
Horiz. %	58.54%	40.84%	63.18%	65.19%	74.98%	99.68%	100.00%	-
Total Cost	5,607,431	5,534,611	6,103,198	6,047,613	5,882,698	5,728,962	5,333,500	3.39%
YoY %	1.32%	-9.32%	0.92%	2.80%	2.68%	7.41%	-	-
Horiz. %	105.14%	103.77%	114.43%	113.39%	110.30%	107.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,215,910	8,191,014	7,742,873	7,668,183	8,066,530	7,515,783	7,643,286	4.92%
YoY %	0.30%	5.79%	0.97%	-4.94%	7.33%	-1.67%	-	-
Horiz. %	107.49%	107.17%	101.30%	100.33%	105.54%	98.33%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	622,417	746,901	746,901	746,901	746,901	871,384	871,384	-20.07%
YoY %	-16.67%	0.00%	0.00%	0.00%	-14.29%	0.00%	-	-
Horiz. %	71.43%	85.71%	85.71%	85.71%	85.71%	100.00%	100.00%	-
Div Payout %	72.29%	54.34%	88.38%	78.57%	64.77%	89.74%	93.11%	-
YoY %	33.03%	-38.52%	12.49%	21.31%	-27.82%	-3.62%	-	-
Horiz. %	77.64%	58.36%	94.92%	84.38%	69.56%	96.38%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	8,215,910	8,191,014	7,742,873	7,668,183	8,066,530	7,515,783	7,643,286	4.92%
YoY %	0.30%	5.79%	0.97%	-4.94%	7.33%	-1.67%	-	-
Horiz. %	107.49%	107.17%	101.30%	100.33%	105.54%	98.33%	100.00%	-
NOSH	2,489,681	2,489,681	2,489,681	2,489,681	2,489,681	2,489,681	2,489,681	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	14.63%	20.98%	13.51%	14.95%	17.83%	15.99%	16.41%	-
YoY %	-30.27%	55.29%	-9.63%	-16.15%	11.51%	-2.56%	-	-
Horiz. %	89.15%	127.85%	82.33%	91.10%	108.65%	97.44%	100.00%	-
ROE	10.48%	16.78%	10.91%	12.40%	14.30%	12.92%	12.24%	-
YoY %	-37.54%	53.80%	-12.02%	-13.29%	10.68%	5.56%	-	-
Horiz. %	85.62%	137.09%	89.13%	101.31%	116.83%	105.56%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	263.81	281.32	283.43	285.60	287.54	274.01	256.28	1.94%
YoY %	-6.22%	-0.74%	-0.76%	-0.67%	4.94%	6.92%	-	-
Horiz. %	102.94%	109.77%	110.59%	111.44%	112.20%	106.92%	100.00%	-
EPS	34.58	55.21	33.94	38.18	46.32	39.02	37.59	-5.40%
YoY %	-37.37%	62.67%	-11.11%	-17.57%	18.71%	3.80%	-	-
Horiz. %	91.99%	146.87%	90.29%	101.57%	123.22%	103.80%	100.00%	-
DPS	25.00	30.00	30.00	30.00	30.00	35.00	35.00	-20.07%
YoY %	-16.67%	0.00%	0.00%	0.00%	-14.29%	0.00%	-	-
Horiz. %	71.43%	85.71%	85.71%	85.71%	85.71%	100.00%	100.00%	-
NAPS	3.30	3.29	3.11	3.08	3.24	3.02	3.07	4.92%
YoY %	0.30%	5.79%	0.97%	-4.94%	7.28%	-1.63%	-	-
Horiz. %	107.49%	107.17%	101.30%	100.33%	105.54%	98.37%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 2,489,681
RPS	263.81	281.32	283.43	285.60	287.54	273.89	256.28	1.94%
YoY %	-6.22%	-0.74%	-0.76%	-0.67%	4.98%	6.87%	-	-
Horiz. %	102.94%	109.77%	110.59%	111.44%	112.20%	106.87%	100.00%	-
EPS	34.58	55.20	33.94	38.18	46.32	39.00	37.59	-5.40%
YoY %	-37.36%	62.64%	-11.11%	-17.57%	18.77%	3.75%	-	-
Horiz. %	91.99%	146.85%	90.29%	101.57%	123.22%	103.75%	100.00%	-
DPS	25.00	30.00	30.00	30.00	30.00	35.00	35.00	-20.07%
YoY %	-16.67%	0.00%	0.00%	0.00%	-14.29%	0.00%	-	-
Horiz. %	71.43%	85.71%	85.71%	85.71%	85.71%	100.00%	100.00%	-
NAPS	3.30	3.29	3.11	3.08	3.24	3.0188	3.07	4.92%
YoY %	0.30%	5.79%	0.97%	-4.94%	7.33%	-1.67%	-	-
Horiz. %	107.49%	107.17%	101.30%	100.33%	105.54%	98.33%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	4.40	3.13	5.10	6.40	6.12	7.13	7.48	-
P/RPS	1.67	1.11	1.80	2.24	2.13	2.60	2.92	-31.07%
YoY %	50.45%	-38.33%	-19.64%	5.16%	-18.08%	-10.96%	-	-
Horiz. %	57.19%	38.01%	61.64%	76.71%	72.95%	89.04%	100.00%	-
P/EPS	12.72	5.67	15.02	16.76	13.21	18.27	19.90	-25.77%
YoY %	124.34%	-62.25%	-10.38%	26.87%	-27.70%	-8.19%	-	-
Horiz. %	63.92%	28.49%	75.48%	84.22%	66.38%	91.81%	100.00%	-
EY	7.86	17.64	6.66	5.97	7.57	5.47	5.03	34.62%
YoY %	-55.44%	164.86%	11.56%	-21.14%	38.39%	8.75%	-	-
Horiz. %	156.26%	350.70%	132.41%	118.69%	150.50%	108.75%	100.00%	-
DY	5.68	9.58	5.88	4.69	4.90	4.91	4.68	13.76%
YoY %	-40.71%	62.93%	25.37%	-4.29%	-0.20%	4.91%	-	-
Horiz. %	121.37%	204.70%	125.64%	100.21%	104.70%	104.91%	100.00%	-
P/NAPS	1.33	0.95	1.64	2.08	1.89	2.36	2.44	-33.24%
YoY %	40.00%	-42.07%	-21.15%	10.05%	-19.92%	-3.28%	-	-
Horiz. %	54.51%	38.93%	67.21%	85.25%	77.46%	96.72%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	21/11/23	24/08/23	25/05/23	23/02/23	24/11/22	25/08/22	27/05/22	-
Price	5.00	3.52	4.23	6.60	6.83	7.27	7.60	-
P/RPS	1.90	1.25	1.49	2.31	2.38	2.65	2.97	-25.73%
YoY %	52.00%	-16.11%	-35.50%	-2.94%	-10.19%	-10.77%	-	-
Horiz. %	63.97%	42.09%	50.17%	77.78%	80.13%	89.23%	100.00%	-
P/EPS	14.46	6.38	12.46	17.28	14.75	18.63	20.22	-20.01%
YoY %	126.65%	-48.80%	-27.89%	17.15%	-20.83%	-7.86%	-	-
Horiz. %	71.51%	31.55%	61.62%	85.46%	72.95%	92.14%	100.00%	-
EY	6.92	15.68	8.02	5.79	6.78	5.37	4.95	25.00%
YoY %	-55.87%	95.51%	38.51%	-14.60%	26.26%	8.48%	-	-
Horiz. %	139.80%	316.77%	162.02%	116.97%	136.97%	108.48%	100.00%	-
DY	5.00	8.52	7.09	4.55	4.39	4.81	4.61	5.55%
YoY %	-41.31%	20.17%	55.82%	3.64%	-8.73%	4.34%	-	-
Horiz. %	108.46%	184.82%	153.80%	98.70%	95.23%	104.34%	100.00%	-
P/NAPS	1.52	1.07	1.36	2.14	2.11	2.41	2.48	-27.82%
YoY %	42.06%	-21.32%	-36.45%	1.42%	-12.45%	-2.82%	-	-
Horiz. %	61.29%	43.15%	54.84%	86.29%	85.08%	97.18%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 14:45:00

EMA 5

5 Mins

BUY

2024-05-14 14:40:00

EMA 5

5 Mins

SELL

2024-05-14 14:30:00

EMA 5

30 Mins

SELL

2024-05-14 12:00:00

EMA 5

30 Mins

BUY

2024-05-14 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

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

337

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

249

PBBANK

PUBLIC BANK BHD

238

Daily Stocks

HSI-CXG

0.215

+0.005

269,739,400

MMAG-WC

0.15

-0.005

174,544,900

INIX-OR

0.02

0.00

141,839,900

FPHB

0.41

+0.17

139,298,900

HSI-HUZ

0.235

-0.005

108,254,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.385

+0.01

72,654,800

E&O-LR

0.055

+0.01

56,261,700

PDZ

0.045

+0.01

40,799,600

HSI-CT2

0.095

-0.005

37,824,300

More active Stocks

MPI

32.42

+0.34

218,000

PTT

1.88

+0.31

3,005,600

UTDPLT

25.58

+0.22

236,900

CARLSBG

19.66

+0.22

170,300

CRESNDO

3.63

+0.18

880,100

FPHB

0.41

+0.17

139,298,900

MTEC

1.34

+0.17

13,778,800

HSI-CV5

1.09

+0.15

11,600

GCB

3.19

+0.14

5,478,000

AWC

1.09

+0.12

9,693,200

More gainer Stocks

ALLIANZ

21.38

-0.38

66,800

HLFG

17.52

-0.20

100,800

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.31

-0.18

4,519,500

GESHEN

4.12

-0.18

146,300

APOLLO

6.86

-0.13

12,600

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

20.18

-0.10

5,000

DXN-CM

0.055

-0.095

50,000

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