[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.74%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,205,976 4,322,156 3,433,888 3,169,876 3,402,208 3,005,388 2,348,720 10.18%
PBT 745,264 677,440 799,808 538,736 552,640 579,940 295,780 16.63%
Tax -152,016 -184,088 -216,320 -90,868 -129,432 -142,988 -66,028 14.89%
NP 593,248 493,352 583,488 447,868 423,208 436,952 229,752 17.11%
-
NP to SH 560,824 443,556 501,652 411,140 344,644 328,696 157,928 23.49%
-
Tax Rate 20.40% 27.17% 27.05% 16.87% 23.42% 24.66% 22.32% -
Total Cost 3,612,728 3,828,804 2,850,400 2,722,008 2,979,000 2,568,436 2,118,968 9.29%
-
Net Worth 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 2,665,864 2,376,804 10.66%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 1,304,241 856,285 801,360 - - - - -
Div Payout % 232.56% 193.05% 159.74% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 2,665,864 2,376,804 10.66%
NOSH 2,173,736 2,140,714 2,003,402 2,114,917 2,181,291 563,607 563,223 25.21%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.10% 11.41% 16.99% 14.13% 12.44% 14.54% 9.78% -
ROE 12.84% 10.91% 14.47% 12.15% 10.53% 12.33% 6.64% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 193.49 201.90 171.40 149.88 155.97 533.24 417.01 -12.00%
EPS 25.80 20.72 25.04 19.44 15.80 58.32 28.04 -1.37%
DPS 60.00 40.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.90 1.73 1.60 1.50 4.73 4.22 -11.61%
Adjusted Per Share Value based on latest NOSH - 2,114,917
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 168.94 173.60 137.92 127.32 136.65 120.71 94.34 10.18%
EPS 22.53 17.82 20.15 16.51 13.84 13.20 6.34 23.50%
DPS 52.39 34.39 32.19 0.00 0.00 0.00 0.00 -
NAPS 1.7549 1.6337 1.3921 1.3592 1.3142 1.0708 0.9547 10.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 7.53 4.55 3.01 1.73 1.69 2.15 0.88 -
P/RPS 3.89 2.25 1.76 1.15 1.08 0.40 0.21 62.59%
P/EPS 29.19 21.96 12.02 8.90 10.70 3.69 3.14 44.95%
EY 3.43 4.55 8.32 11.24 9.35 27.13 31.86 -31.00%
DY 7.97 8.79 13.29 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.39 1.74 1.08 1.13 0.45 0.21 61.60%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 26/05/15 28/05/14 29/05/13 29/05/12 06/05/11 27/05/10 -
Price 7.69 4.82 3.24 1.84 1.62 1.97 0.93 -
P/RPS 3.97 2.39 1.89 1.23 1.04 0.37 0.22 61.88%
P/EPS 29.81 23.26 12.94 9.47 10.25 3.38 3.32 44.12%
EY 3.36 4.30 7.73 10.57 9.75 29.60 30.15 -30.60%
DY 7.80 8.30 12.35 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 2.54 1.87 1.15 1.08 0.42 0.22 60.91%

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