[HAPSENG] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 3.94%
YoY- 31.7%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 7,110,496 7,158,773 6,819,097 6,380,638 6,012,754 5,897,490 5,925,702 12.88%
PBT 1,330,460 1,659,969 1,574,163 1,514,402 1,449,898 1,437,115 1,153,845 9.93%
Tax -267,577 -383,894 -484,028 -467,264 -444,554 -389,333 -300,826 -7.49%
NP 1,062,883 1,276,075 1,090,135 1,047,138 1,005,344 1,047,782 853,019 15.74%
-
NP to SH 950,655 1,153,163 970,971 935,904 900,433 951,892 764,072 15.63%
-
Tax Rate 20.11% 23.13% 30.75% 30.85% 30.66% 27.09% 26.07% -
Total Cost 6,047,613 5,882,698 5,728,962 5,333,500 5,007,410 4,849,708 5,072,683 12.39%
-
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 746,901 746,901 871,384 871,384 871,384 871,384 622,417 12.88%
Div Payout % 78.57% 64.77% 89.74% 93.11% 96.77% 91.54% 81.46% -
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 14.95% 17.83% 15.99% 16.41% 16.72% 17.77% 14.40% -
ROE 12.40% 14.30% 12.92% 12.24% 11.98% 12.18% 10.23% -
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 285.60 287.54 274.01 256.28 241.51 236.88 238.01 12.88%
EPS 38.18 46.32 39.02 37.59 36.17 38.23 30.69 15.62%
DPS 30.00 30.00 35.00 35.00 35.00 35.00 25.00 12.88%
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 285.60 287.54 273.89 256.28 241.51 236.88 238.01 12.88%
EPS 38.18 46.32 39.00 37.59 36.17 38.23 30.69 15.62%
DPS 30.00 30.00 35.00 35.00 35.00 35.00 25.00 12.88%
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 2.24 2.13 2.60 2.92 3.19 3.36 3.28 -22.39%
P/EPS 16.76 13.21 18.27 19.90 21.29 20.79 25.42 -24.18%
EY 5.97 7.57 5.47 5.03 4.70 4.81 3.93 32.04%
DY 4.69 4.90 4.91 4.68 4.55 4.40 3.21 28.67%
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 2.31 2.38 2.65 2.97 3.04 3.22 3.45 -23.40%
P/EPS 17.28 14.75 18.63 20.22 20.27 19.93 26.78 -25.26%
EY 5.79 6.78 5.37 4.95 4.93 5.02 3.73 33.95%
DY 4.55 4.39 4.81 4.61 4.77 4.59 3.04 30.74%
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