[HAPSENG] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -36.26%

YoY- -28.95%

Quarter Report

QtrlyReport 30 June 2020 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	6,479,322	6,692,592	5,079,906	4,929,154	6,991,300	6,115,328	4,964,734	4.53%
YoY %	-3.19%	31.75%	3.06%	-29.50%	14.32%	23.18%	-	-
Horiz. %	130.51%	134.80%	102.32%	99.28%	140.82%	123.18%	100.00%	-
PBT	1,697,580	996,226	747,696	653,876	862,390	1,887,902	1,852,718	-1.44%
YoY %	70.40%	33.24%	14.35%	-24.18%	-54.32%	1.90%	-	-
Horiz. %	91.63%	53.77%	40.36%	35.29%	46.55%	101.90%	100.00%	-
Tax	-187,690	-299,070	-220,122	-234,650	-247,530	-253,672	-213,016	-2.08%
YoY %	37.24%	-35.87%	6.19%	5.20%	2.42%	-19.09%	-	-
Horiz. %	88.11%	140.40%	103.34%	110.16%	116.20%	119.09%	100.00%	-
NP	1,509,890	697,156	527,574	419,226	614,860	1,634,230	1,639,702	-1.36%
YoY %	116.58%	32.14%	25.84%	-31.82%	-62.38%	-0.33%	-	-
Horiz. %	92.08%	42.52%	32.17%	25.57%	37.50%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,425,318	577,772	436,696	408,910	575,542	1,597,336	1,568,190	-1.57%
YoY %	146.69%	32.31%	6.80%	-28.95%	-63.97%	1.86%	-	-
Horiz. %	90.89%	36.84%	27.85%	26.08%	36.70%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.06%	30.02%	29.44%	35.89%	28.70%	13.44%	11.50%	-
YoY %	-63.16%	1.97%	-17.97%	25.05%	113.54%	16.87%	-	-
Horiz. %	96.17%	261.04%	256.00%	312.09%	249.57%	116.87%	100.00%	-
Total Cost	4,969,432	5,995,436	4,552,332	4,509,928	6,376,440	4,481,098	3,325,032	6.92%
YoY %	-17.11%	31.70%	0.94%	-29.27%	42.30%	34.77%	-	-
Horiz. %	149.46%	180.31%	136.91%	135.64%	191.77%	134.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,191,014	7,515,783	7,469,010	7,319,629	6,946,181	7,170,264	5,900,538	5.61%
YoY %	8.98%	0.63%	2.04%	5.38%	-3.13%	21.52%	-	-
Horiz. %	138.82%	127.37%	126.58%	124.05%	117.72%	121.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	497,934	497,734	497,934	497,934	746,901	746,902	746,903	-6.53%
YoY %	0.04%	-0.04%	0.00%	-33.33%	-0.00%	-0.00%	-	-
Horiz. %	66.67%	66.64%	66.67%	66.67%	100.00%	100.00%	100.00%	-
Div Payout %	34.93%	86.15%	114.02%	121.77%	129.77%	46.76%	47.63%	-
YoY %	-59.45%	-24.44%	-6.36%	-6.16%	177.52%	-1.83%	-	-
Horiz. %	73.34%	180.87%	239.39%	255.66%	272.45%	98.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	8,191,014	7,515,783	7,469,010	7,319,629	6,946,181	7,170,264	5,900,538	5.61%
YoY %	8.98%	0.63%	2.04%	5.38%	-3.13%	21.52%	-	-
Horiz. %	138.82%	127.37%	126.58%	124.05%	117.72%	121.52%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	23.30%	10.42%	10.39%	8.51%	8.79%	26.72%	33.03%	-
YoY %	123.61%	0.29%	22.09%	-3.19%	-67.10%	-19.10%	-	-
Horiz. %	70.54%	31.55%	31.46%	25.76%	26.61%	80.90%	100.00%	-
ROE	17.40%	7.69%	5.85%	5.59%	8.29%	22.28%	26.58%	-
YoY %	126.27%	31.45%	4.65%	-32.57%	-62.79%	-16.18%	-	-
Horiz. %	65.46%	28.93%	22.01%	21.03%	31.19%	83.82%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	260.25	268.92	204.04	197.98	280.81	245.63	199.41	4.53%
YoY %	-3.22%	31.80%	3.06%	-29.50%	14.32%	23.18%	-	-
Horiz. %	130.51%	134.86%	102.32%	99.28%	140.82%	123.18%	100.00%	-
EPS	57.24	23.20	17.54	16.42	23.12	64.16	62.98	-1.57%
YoY %	146.72%	32.27%	6.82%	-28.98%	-63.97%	1.87%	-	-
Horiz. %	90.89%	36.84%	27.85%	26.07%	36.71%	101.87%	100.00%	-
DPS	20.00	20.00	20.00	20.00	30.00	30.00	30.00	-6.53%
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	3.29	3.02	3.00	2.94	2.79	2.88	2.37	5.61%
YoY %	8.94%	0.67%	2.04%	5.38%	-3.12%	21.52%	-	-
Horiz. %	138.82%	127.43%	126.58%	124.05%	117.72%	121.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,489,681
RPS	260.25	268.81	204.04	197.98	280.81	245.63	199.41	4.53%
YoY %	-3.18%	31.74%	3.06%	-29.50%	14.32%	23.18%	-	-
Horiz. %	130.51%	134.80%	102.32%	99.28%	140.82%	123.18%	100.00%	-
EPS	57.25	23.21	17.54	16.42	23.12	64.16	62.99	-1.57%
YoY %	146.66%	32.33%	6.82%	-28.98%	-63.97%	1.86%	-	-
Horiz. %	90.89%	36.85%	27.85%	26.07%	36.70%	101.86%	100.00%	-
DPS	20.00	19.99	20.00	20.00	30.00	30.00	30.00	-6.53%
YoY %	0.05%	-0.05%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.63%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	3.29	3.0188	3.00	2.94	2.79	2.88	2.37	5.61%
YoY %	8.98%	0.63%	2.04%	5.38%	-3.12%	21.52%	-	-
Horiz. %	138.82%	127.38%	126.58%	124.05%	117.72%	121.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	3.13	7.13	7.80	8.80	9.95	9.80	9.23	-
P/RPS	1.20	2.65	3.82	4.44	3.54	3.99	4.63	-20.14%
YoY %	-54.72%	-30.63%	-13.96%	25.42%	-11.28%	-13.82%	-	-
Horiz. %	25.92%	57.24%	82.51%	95.90%	76.46%	86.18%	100.00%	-
P/EPS	5.47	30.71	44.47	53.58	43.04	15.27	14.65	-15.13%
YoY %	-82.19%	-30.94%	-17.00%	24.49%	181.86%	4.23%	-	-
Horiz. %	37.34%	209.62%	303.55%	365.73%	293.79%	104.23%	100.00%	-
EY	18.29	3.26	2.25	1.87	2.32	6.55	6.82	17.86%
YoY %	461.04%	44.89%	20.32%	-19.40%	-64.58%	-3.96%	-	-
Horiz. %	268.18%	47.80%	32.99%	27.42%	34.02%	96.04%	100.00%	-
DY	6.39	2.81	2.56	2.27	3.02	3.06	3.25	11.92%
YoY %	127.40%	9.77%	12.78%	-24.83%	-1.31%	-5.85%	-	-
Horiz. %	196.62%	86.46%	78.77%	69.85%	92.92%	94.15%	100.00%	-
P/NAPS	0.95	2.36	2.60	2.99	3.57	3.40	3.89	-20.93%
YoY %	-59.75%	-9.23%	-13.04%	-16.25%	5.00%	-12.60%	-	-
Horiz. %	24.42%	60.67%	66.84%	76.86%	91.77%	87.40%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	25/08/22	25/08/21	27/08/20	29/08/19	29/08/18	24/08/17	-
Price	3.52	7.27	8.22	7.88	9.90	9.84	9.08	-
P/RPS	1.35	2.70	4.03	3.98	3.53	4.01	4.55	-18.32%
YoY %	-50.00%	-33.00%	1.26%	12.75%	-11.97%	-11.87%	-	-
Horiz. %	29.67%	59.34%	88.57%	87.47%	77.58%	88.13%	100.00%	-
P/EPS	6.15	31.31	46.86	47.98	42.83	15.34	14.42	-13.23%
YoY %	-80.36%	-33.18%	-2.33%	12.02%	179.20%	6.38%	-	-
Horiz. %	42.65%	217.13%	324.97%	332.73%	297.02%	106.38%	100.00%	-
EY	16.26	3.19	2.13	2.08	2.34	6.52	6.94	15.23%
YoY %	409.72%	49.77%	2.40%	-11.11%	-64.11%	-6.05%	-	-
Horiz. %	234.29%	45.97%	30.69%	29.97%	33.72%	93.95%	100.00%	-
DY	5.68	2.75	2.43	2.54	3.03	3.05	3.30	9.46%
YoY %	106.55%	13.17%	-4.33%	-16.17%	-0.66%	-7.58%	-	-
Horiz. %	172.12%	83.33%	73.64%	76.97%	91.82%	92.42%	100.00%	-
P/NAPS	1.07	2.41	2.74	2.68	3.55	3.42	3.83	-19.13%
YoY %	-55.60%	-12.04%	2.24%	-24.51%	3.80%	-10.70%	-	-
Horiz. %	27.94%	62.92%	71.54%	69.97%	92.69%	89.30%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos