[HAPSENG] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 201.17%
YoY- 80.22%
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 6,115,328 4,964,734 4,536,664 4,309,348 3,911,714 3,238,452 3,626,054 9.09%
PBT 1,887,902 1,852,718 1,691,436 1,542,006 1,102,436 787,914 595,396 21.19%
Tax -253,672 -213,016 -150,176 -151,708 -293,176 -153,310 -149,346 9.22%
NP 1,634,230 1,639,702 1,541,260 1,390,298 809,260 634,604 446,050 24.14%
-
NP to SH 1,597,336 1,568,190 1,493,614 1,335,862 741,240 608,666 378,076 27.13%
-
Tax Rate 13.44% 11.50% 8.88% 9.84% 26.59% 19.46% 25.08% -
Total Cost 4,481,098 3,325,032 2,995,404 2,919,050 3,102,454 2,603,848 3,180,004 5.88%
-
Net Worth 7,170,264 5,900,538 4,484,904 4,399,930 3,445,764 3,418,764 3,371,794 13.39%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 746,902 746,903 672,735 858,523 400,670 335,584 195,781 24.98%
Div Payout % 46.76% 47.63% 45.04% 64.27% 54.05% 55.13% 51.78% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 7,170,264 5,900,538 4,484,904 4,399,930 3,445,764 3,418,764 3,371,794 13.39%
NOSH 2,489,681 2,489,681 2,242,452 2,146,307 2,003,351 2,097,401 2,175,351 2.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.72% 33.03% 33.97% 32.26% 20.69% 19.60% 12.30% -
ROE 22.28% 26.58% 33.30% 30.36% 21.51% 17.80% 11.21% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 245.63 199.41 202.31 200.78 195.26 154.40 166.69 6.67%
EPS 64.16 62.98 66.62 62.24 37.00 29.02 17.38 24.30%
DPS 30.00 30.00 30.00 40.00 20.00 16.00 9.00 22.20%
NAPS 2.88 2.37 2.00 2.05 1.72 1.63 1.55 10.87%
Adjusted Per Share Value based on latest NOSH - 2,149,911
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 245.63 199.41 182.22 173.09 157.12 130.07 145.64 9.09%
EPS 64.16 62.99 59.99 53.66 29.77 24.45 15.19 27.12%
DPS 30.00 30.00 27.02 34.48 16.09 13.48 7.86 24.99%
NAPS 2.88 2.37 1.8014 1.7673 1.384 1.3732 1.3543 13.39%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 9.80 9.23 7.72 5.20 3.60 2.05 1.80 -
P/RPS 3.99 4.63 3.82 2.59 1.84 1.33 1.08 24.32%
P/EPS 15.27 14.65 11.59 8.35 9.73 7.06 10.36 6.67%
EY 6.55 6.82 8.63 11.97 10.28 14.16 9.66 -6.26%
DY 3.06 3.25 3.89 7.69 5.56 7.80 5.00 -7.85%
P/NAPS 3.40 3.89 3.86 2.54 2.09 1.26 1.16 19.61%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 19/08/13 30/08/12 -
Price 9.84 9.08 7.73 5.30 3.73 2.11 1.64 -
P/RPS 4.01 4.55 3.82 2.64 1.91 1.37 0.98 26.45%
P/EPS 15.34 14.42 11.61 8.52 10.08 7.27 9.44 8.42%
EY 6.52 6.94 8.62 11.74 9.92 13.75 10.60 -7.77%
DY 3.05 3.30 3.88 7.55 5.36 7.58 5.49 -9.32%
P/NAPS 3.42 3.83 3.87 2.59 2.17 1.29 1.06 21.54%

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