[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -44.83%
YoY- 1.52%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 6,365,212 6,581,552 5,110,016 5,900,004 6,999,388 6,112,824 4,707,660 5.15%
PBT 478,952 1,064,648 806,632 937,196 957,236 923,024 857,056 -9.23%
Tax -188,240 -335,256 -244,416 -282,888 -284,112 -268,312 -206,116 -1.49%
NP 290,712 729,392 562,216 654,308 673,124 654,712 650,940 -12.56%
-
NP to SH 203,060 625,212 483,328 641,508 631,928 617,812 601,992 -16.55%
-
Tax Rate 39.30% 31.49% 30.30% 30.18% 29.68% 29.07% 24.05% -
Total Cost 6,074,500 5,852,160 4,547,800 5,245,696 6,326,264 5,458,112 4,056,720 6.95%
-
Net Worth 7,742,873 7,643,286 7,618,390 7,469,010 7,170,255 6,273,983 5,651,573 5.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 995,868 995,868 995,868 995,868 1,493,803 1,493,805 1,493,808 -6.53%
Div Payout % 490.43% 159.28% 206.04% 155.24% 236.39% 241.79% 248.14% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 7,742,873 7,643,286 7,618,390 7,469,010 7,170,255 6,273,983 5,651,573 5.38%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.57% 11.08% 11.00% 11.09% 9.62% 10.71% 13.83% -
ROE 2.62% 8.18% 6.34% 8.59% 8.81% 9.85% 10.65% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 255.66 264.35 205.25 236.98 281.14 245.53 189.09 5.15%
EPS 8.16 25.12 19.40 25.76 25.40 24.80 24.16 -16.54%
DPS 40.00 40.00 40.00 40.00 60.00 60.00 60.00 -6.53%
NAPS 3.11 3.07 3.06 3.00 2.88 2.52 2.27 5.38%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 255.66 264.35 205.25 236.98 281.14 245.53 189.09 5.15%
EPS 8.16 25.11 19.41 25.77 25.38 24.81 24.18 -16.55%
DPS 40.00 40.00 40.00 40.00 60.00 60.00 60.00 -6.53%
NAPS 3.11 3.07 3.06 3.00 2.88 2.52 2.27 5.38%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.10 7.48 8.35 7.62 9.90 9.86 8.99 -
P/RPS 1.99 2.83 4.07 3.22 3.52 4.02 4.75 -13.49%
P/EPS 62.53 29.79 43.01 29.57 39.00 39.73 37.18 9.04%
EY 1.60 3.36 2.32 3.38 2.56 2.52 2.69 -8.29%
DY 7.84 5.35 4.79 5.25 6.06 6.09 6.67 2.72%
P/NAPS 1.64 2.44 2.73 2.54 3.44 3.91 3.96 -13.65%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 27/05/22 25/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 4.23 7.60 7.90 7.49 9.90 9.80 9.18 -
P/RPS 1.65 2.87 3.85 3.16 3.52 3.99 4.85 -16.44%
P/EPS 51.86 30.26 40.69 29.07 39.00 39.49 37.97 5.33%
EY 1.93 3.30 2.46 3.44 2.56 2.53 2.63 -5.02%
DY 9.46 5.26 5.06 5.34 6.06 6.12 6.54 6.34%
P/NAPS 1.36 2.48 2.58 2.50 3.44 3.89 4.04 -16.58%

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