[HAPSENG] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 421.0%
YoY- 4.99%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,464,577 3,495,650 3,057,664 2,482,367 2,268,332 2,154,674 1,955,857 3.92%
PBT 326,938 431,195 943,951 926,359 845,718 771,003 551,218 -8.33%
Tax -117,325 -123,765 -126,836 -106,508 -75,088 -75,854 -146,588 -3.64%
NP 209,613 307,430 817,115 819,851 770,630 695,149 404,630 -10.37%
-
NP to SH 204,455 287,771 798,668 784,095 746,807 667,931 370,620 -9.43%
-
Tax Rate 35.89% 28.70% 13.44% 11.50% 8.88% 9.84% 26.59% -
Total Cost 2,254,964 3,188,220 2,240,549 1,662,516 1,497,702 1,459,525 1,551,227 6.42%
-
Net Worth 7,319,629 6,946,181 7,170,264 5,900,538 4,484,904 4,399,930 3,445,764 13.36%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 248,967 373,450 373,451 373,451 336,367 429,261 200,335 3.68%
Div Payout % 121.77% 129.77% 46.76% 47.63% 45.04% 64.27% 54.05% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 7,319,629 6,946,181 7,170,264 5,900,538 4,484,904 4,399,930 3,445,764 13.36%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,242,452 2,146,307 2,003,351 3.68%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.51% 8.79% 26.72% 33.03% 33.97% 32.26% 20.69% -
ROE 2.79% 4.14% 11.14% 13.29% 16.65% 15.18% 10.76% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 98.99 140.41 122.81 99.71 101.15 100.39 97.63 0.23%
EPS 8.21 11.56 32.08 31.49 33.31 31.12 18.50 -12.65%
DPS 10.00 15.00 15.00 15.00 15.00 20.00 10.00 0.00%
NAPS 2.94 2.79 2.88 2.37 2.00 2.05 1.72 9.33%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 98.99 140.41 122.81 99.71 91.11 86.54 78.56 3.92%
EPS 8.21 11.56 32.08 31.49 30.00 26.83 14.89 -9.43%
DPS 10.00 15.00 15.00 15.00 13.51 17.24 8.05 3.67%
NAPS 2.94 2.79 2.88 2.37 1.8014 1.7673 1.384 13.36%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 8.80 9.95 9.80 9.23 7.72 5.20 3.60 -
P/RPS 8.89 7.09 7.98 9.26 7.63 5.18 3.69 15.76%
P/EPS 107.16 86.08 30.55 29.31 23.18 16.71 19.46 32.85%
EY 0.93 1.16 3.27 3.41 4.31 5.98 5.14 -24.77%
DY 1.14 1.51 1.53 1.63 1.94 3.85 2.78 -13.79%
P/NAPS 2.99 3.57 3.40 3.89 3.86 2.54 2.09 6.14%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 -
Price 7.88 9.90 9.84 9.08 7.73 5.30 3.73 -
P/RPS 7.96 7.05 8.01 9.11 7.64 5.28 3.82 13.00%
P/EPS 95.96 85.65 30.67 28.83 23.21 17.03 20.16 29.66%
EY 1.04 1.17 3.26 3.47 4.31 5.87 4.96 -22.90%
DY 1.27 1.52 1.52 1.65 1.94 3.77 2.68 -11.69%
P/NAPS 2.68 3.55 3.42 3.83 3.87 2.59 2.17 3.57%

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