[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -41.13%
YoY- -11.58%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 6,112,824 4,707,660 4,205,976 4,322,156 3,433,888 3,169,876 3,402,208 10.25%
PBT 923,024 857,056 745,264 677,440 799,808 538,736 552,640 8.92%
Tax -268,312 -206,116 -152,016 -184,088 -216,320 -90,868 -129,432 12.91%
NP 654,712 650,940 593,248 493,352 583,488 447,868 423,208 7.53%
-
NP to SH 617,812 601,992 560,824 443,556 501,652 411,140 344,644 10.21%
-
Tax Rate 29.07% 24.05% 20.40% 27.17% 27.05% 16.87% 23.42% -
Total Cost 5,458,112 4,056,720 3,612,728 3,828,804 2,850,400 2,722,008 2,979,000 10.61%
-
Net Worth 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 11.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 1,493,805 1,493,808 1,304,241 856,285 801,360 - - -
Div Payout % 241.79% 248.14% 232.56% 193.05% 159.74% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 11.45%
NOSH 2,489,681 2,489,681 2,173,736 2,140,714 2,003,402 2,114,917 2,181,291 2.22%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.71% 13.83% 14.10% 11.41% 16.99% 14.13% 12.44% -
ROE 9.85% 10.65% 12.84% 10.91% 14.47% 12.15% 10.53% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 245.53 189.09 193.49 201.90 171.40 149.88 155.97 7.85%
EPS 24.80 24.16 25.80 20.72 25.04 19.44 15.80 7.79%
DPS 60.00 60.00 60.00 40.00 40.00 0.00 0.00 -
NAPS 2.52 2.27 2.01 1.90 1.73 1.60 1.50 9.02%
Adjusted Per Share Value based on latest NOSH - 2,140,714
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 245.53 189.09 168.94 173.60 137.92 127.32 136.65 10.25%
EPS 24.81 24.18 22.53 17.82 20.15 16.51 13.84 10.21%
DPS 60.00 60.00 52.39 34.39 32.19 0.00 0.00 -
NAPS 2.52 2.27 1.7549 1.6337 1.3921 1.3592 1.3142 11.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 9.86 8.99 7.53 4.55 3.01 1.73 1.69 -
P/RPS 4.02 4.75 3.89 2.25 1.76 1.15 1.08 24.47%
P/EPS 39.73 37.18 29.19 21.96 12.02 8.90 10.70 24.42%
EY 2.52 2.69 3.43 4.55 8.32 11.24 9.35 -19.62%
DY 6.09 6.67 7.97 8.79 13.29 0.00 0.00 -
P/NAPS 3.91 3.96 3.75 2.39 1.74 1.08 1.13 22.97%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 19/05/16 26/05/15 28/05/14 29/05/13 29/05/12 -
Price 9.80 9.18 7.69 4.82 3.24 1.84 1.62 -
P/RPS 3.99 4.85 3.97 2.39 1.89 1.23 1.04 25.10%
P/EPS 39.49 37.97 29.81 23.26 12.94 9.47 10.25 25.19%
EY 2.53 2.63 3.36 4.30 7.73 10.57 9.75 -20.12%
DY 6.12 6.54 7.80 8.30 12.35 0.00 0.00 -
P/NAPS 3.89 4.04 3.83 2.54 1.87 1.15 1.08 23.79%

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