[HAPSENG] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 196.09%
YoY- 60.99%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,268,332 2,154,674 1,955,857 1,619,226 1,813,027 1,709,868 1,251,697 10.40%
PBT 845,718 771,003 551,218 393,957 297,698 316,117 243,443 23.04%
Tax -75,088 -75,854 -146,588 -76,655 -74,673 -81,074 -34,437 13.86%
NP 770,630 695,149 404,630 317,302 223,025 235,043 209,006 24.26%
-
NP to SH 746,807 667,931 370,620 304,333 189,038 172,707 172,156 27.67%
-
Tax Rate 8.88% 9.84% 26.59% 19.46% 25.08% 25.65% 14.15% -
Total Cost 1,497,702 1,459,525 1,551,227 1,301,924 1,590,002 1,474,825 1,042,691 6.21%
-
Net Worth 4,484,904 4,399,930 3,445,764 3,418,764 3,371,794 8,699,999 2,468,226 10.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 336,367 429,261 200,335 167,792 97,890 72,038 33,811 46.60%
Div Payout % 45.04% 64.27% 54.05% 55.13% 51.78% 41.71% 19.64% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,484,904 4,399,930 3,445,764 3,418,764 3,371,794 8,699,999 2,468,226 10.45%
NOSH 2,242,452 2,146,307 2,003,351 2,097,401 2,175,351 1,847,133 563,522 25.85%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 33.97% 32.26% 20.69% 19.60% 12.30% 13.75% 16.70% -
ROE 16.65% 15.18% 10.76% 8.90% 5.61% 1.99% 6.97% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 101.15 100.39 97.63 77.20 83.34 92.57 222.12 -12.27%
EPS 33.31 31.12 18.50 14.51 8.69 9.35 30.55 1.45%
DPS 15.00 20.00 10.00 8.00 4.50 3.90 6.00 16.48%
NAPS 2.00 2.05 1.72 1.63 1.55 4.71 4.38 -12.23%
Adjusted Per Share Value based on latest NOSH - 2,082,107
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 91.11 86.54 78.56 65.04 72.82 68.68 50.28 10.40%
EPS 30.00 26.83 14.89 12.22 7.59 6.94 6.91 27.69%
DPS 13.51 17.24 8.05 6.74 3.93 2.89 1.36 46.56%
NAPS 1.8014 1.7673 1.384 1.3732 1.3543 3.4944 0.9914 10.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.72 5.20 3.60 2.05 1.80 1.75 0.96 -
P/RPS 7.63 5.18 3.69 2.66 2.16 1.89 0.43 61.43%
P/EPS 23.18 16.71 19.46 14.13 20.71 18.72 3.14 39.49%
EY 4.31 5.98 5.14 7.08 4.83 5.34 31.82 -28.31%
DY 1.94 3.85 2.78 3.90 2.50 2.23 6.25 -17.70%
P/NAPS 3.86 2.54 2.09 1.26 1.16 0.37 0.22 61.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 19/08/13 30/08/12 24/08/11 25/08/10 -
Price 7.73 5.30 3.73 2.11 1.64 1.30 0.88 -
P/RPS 7.64 5.28 3.82 2.73 1.97 1.40 0.40 63.42%
P/EPS 23.21 17.03 20.16 14.54 18.87 13.90 2.88 41.54%
EY 4.31 5.87 4.96 6.88 5.30 7.19 34.72 -29.34%
DY 1.94 3.77 2.68 3.79 2.74 3.00 6.82 -18.88%
P/NAPS 3.87 2.59 2.17 1.29 1.06 0.28 0.20 63.77%

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