[HAPSENG] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -17.42%
YoY- 3.09%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 5,564,574 5,501,689 7,096,281 6,427,432 5,173,920 4,910,500 4,415,257 3.92%
PBT 1,247,160 806,920 936,022 1,595,786 1,580,650 1,472,269 1,332,478 -1.09%
Tax -354,152 -245,828 -254,568 -231,966 -229,904 -189,517 -167,948 13.22%
NP 893,008 561,092 681,454 1,363,820 1,350,746 1,282,752 1,164,530 -4.32%
-
NP to SH 799,869 530,918 641,214 1,319,149 1,279,602 1,217,853 1,108,045 -5.28%
-
Tax Rate 28.40% 30.46% 27.20% 14.54% 14.54% 12.87% 12.60% -
Total Cost 4,671,566 4,940,597 6,414,826 5,063,612 3,823,173 3,627,748 3,250,726 6.22%
-
Net Worth 7,817,564 7,493,906 7,120,455 7,369,435 6,124,607 5,475,952 4,317,338 10.39%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 1,161,846 829,889 1,161,846 1,161,847 1,161,849 1,082,815 859,171 5.15%
Div Payout % 145.25% 156.31% 181.19% 88.08% 90.80% 88.91% 77.54% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 7,817,564 7,493,906 7,120,455 7,369,435 6,124,607 5,475,952 4,317,338 10.39%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,320,319 2,147,929 2.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.05% 10.20% 9.60% 21.22% 26.11% 26.12% 26.38% -
ROE 10.23% 7.08% 9.01% 17.90% 20.89% 22.24% 25.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 223.51 220.98 285.03 258.16 207.81 211.63 205.56 1.40%
EPS 32.13 21.32 25.76 52.99 51.40 52.48 51.59 -7.58%
DPS 46.67 33.33 46.67 46.67 46.67 46.67 40.00 2.60%
NAPS 3.14 3.01 2.86 2.96 2.46 2.36 2.01 7.71%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 223.51 220.98 285.03 258.16 207.81 197.23 177.34 3.92%
EPS 32.13 21.32 25.75 52.98 51.40 48.92 44.51 -5.28%
DPS 46.67 33.33 46.67 46.67 46.67 43.49 34.51 5.15%
NAPS 3.14 3.01 2.86 2.96 2.46 2.1995 1.7341 10.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 7.95 7.14 9.86 9.90 9.10 7.70 5.55 -
P/RPS 3.56 3.23 3.46 3.83 4.38 3.64 2.70 4.71%
P/EPS 24.75 33.48 38.28 18.68 17.71 14.67 10.76 14.87%
EY 4.04 2.99 2.61 5.35 5.65 6.82 9.29 -12.94%
DY 5.87 4.67 4.73 4.71 5.13 6.06 7.21 -3.36%
P/NAPS 2.53 2.37 3.45 3.34 3.70 3.26 2.76 -1.43%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 21/11/19 22/11/18 23/11/17 24/11/16 25/11/15 -
Price 7.62 8.30 9.93 9.90 9.39 7.78 6.23 -
P/RPS 3.41 3.76 3.48 3.83 4.52 3.68 3.03 1.98%
P/EPS 23.72 38.92 38.56 18.68 18.27 14.82 12.08 11.89%
EY 4.22 2.57 2.59 5.35 5.47 6.75 8.28 -10.61%
DY 6.12 4.02 4.70 4.71 4.97 6.00 6.42 -0.79%
P/NAPS 2.43 2.76 3.47 3.34 3.82 3.30 3.10 -3.97%

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