[HAPSENG] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.98%
YoY- 37.73%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,891,714 4,393,338 3,768,049 3,486,747 3,958,899 3,628,380 2,789,410 9.80%
PBT 1,244,935 1,117,596 1,024,625 801,581 681,579 634,999 504,456 16.23%
Tax -179,492 -148,211 -208,299 -165,739 -190,653 -141,872 -95,403 11.09%
NP 1,065,443 969,385 816,326 635,842 490,926 493,127 409,053 17.28%
-
NP to SH 1,000,960 908,473 753,467 588,257 427,104 375,602 323,132 20.71%
-
Tax Rate 14.42% 13.26% 20.33% 20.68% 27.97% 22.34% 18.91% -
Total Cost 3,826,271 3,423,953 2,951,723 2,850,905 3,467,973 3,135,253 2,380,357 8.22%
-
Net Worth 5,502,195 4,234,954 3,801,238 3,443,455 3,475,166 3,008,801 2,586,431 13.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 871,388 644,916 513,680 327,948 226,641 171,362 148,762 34.22%
Div Payout % 87.06% 70.99% 68.18% 55.75% 53.06% 45.62% 46.04% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 5,502,195 4,234,954 3,801,238 3,443,455 3,475,166 3,008,801 2,586,431 13.39%
NOSH 2,489,681 2,149,723 2,054,723 2,049,675 2,158,488 1,992,583 563,492 28.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 21.78% 22.06% 21.66% 18.24% 12.40% 13.59% 14.66% -
ROE 18.19% 21.45% 19.82% 17.08% 12.29% 12.48% 12.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 196.48 204.37 183.38 170.11 183.41 182.09 495.02 -14.26%
EPS 42.36 42.26 36.67 28.70 19.79 18.85 17.82 15.50%
DPS 35.00 30.00 25.00 16.00 10.50 8.60 26.40 4.80%
NAPS 2.21 1.97 1.85 1.68 1.61 1.51 4.59 -11.45%
Adjusted Per Share Value based on latest NOSH - 1,992,821
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 196.48 176.46 151.35 140.05 159.01 145.74 112.04 9.80%
EPS 40.20 36.49 30.26 23.63 17.15 15.09 12.98 20.71%
DPS 35.00 25.90 20.63 13.17 9.10 6.88 5.98 34.20%
NAPS 2.21 1.701 1.5268 1.3831 1.3958 1.2085 1.0389 13.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 8.86 6.48 4.68 3.01 1.74 1.59 2.36 -
P/RPS 4.51 3.17 2.55 1.77 0.95 0.87 0.48 45.21%
P/EPS 22.04 15.33 12.76 10.49 8.79 8.44 4.12 32.21%
EY 4.54 6.52 7.84 9.53 11.37 11.86 24.30 -24.37%
DY 3.95 4.63 5.34 5.32 6.03 5.41 11.19 -15.91%
P/NAPS 4.01 3.29 2.53 1.79 1.08 1.05 0.51 40.96%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 26/02/15 27/02/14 28/02/13 14/02/12 18/02/11 -
Price 9.02 7.62 3.70 3.02 1.57 1.68 2.27 -
P/RPS 4.59 3.73 2.02 1.78 0.86 0.92 0.46 46.67%
P/EPS 22.44 18.03 10.09 10.52 7.93 8.91 3.96 33.48%
EY 4.46 5.55 9.91 9.50 12.60 11.22 25.26 -25.07%
DY 3.88 3.94 6.76 5.30 6.69 5.12 11.63 -16.70%
P/NAPS 4.08 3.87 2.00 1.80 0.98 1.11 0.49 42.32%

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