[HAPSENG] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.4%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,126,267 5,322,211 4,820,574 3,880,440 3,682,875 3,311,443 2,784,782 6.76%
PBT 605,190 702,017 1,196,840 1,185,488 1,104,202 999,359 787,493 -4.28%
Tax -184,371 -190,926 -173,975 -172,428 -142,138 -125,961 -176,883 0.69%
NP 420,819 511,091 1,022,865 1,013,060 962,064 873,398 610,610 -6.01%
-
NP to SH 398,189 480,911 989,362 959,702 913,390 831,034 565,040 -5.66%
-
Tax Rate 30.46% 27.20% 14.54% 14.54% 12.87% 12.60% 22.46% -
Total Cost 3,705,448 4,811,120 3,797,709 2,867,380 2,720,811 2,438,045 2,174,172 9.28%
-
Net Worth 7,493,906 7,120,455 7,369,435 6,124,607 5,475,952 4,317,338 3,885,661 11.55%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 622,417 871,384 871,385 871,387 812,111 644,378 505,945 3.51%
Div Payout % 156.31% 181.19% 88.08% 90.80% 88.91% 77.54% 89.54% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 7,493,906 7,120,455 7,369,435 6,124,607 5,475,952 4,317,338 3,885,661 11.55%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,320,319 2,147,929 2,023,782 3.51%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.20% 9.60% 21.22% 26.11% 26.12% 26.38% 21.93% -
ROE 5.31% 6.75% 13.43% 15.67% 16.68% 19.25% 14.54% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 165.74 213.77 193.62 155.86 158.72 154.17 137.60 3.14%
EPS 15.99 19.32 39.74 38.55 39.36 38.69 27.92 -8.86%
DPS 25.00 35.00 35.00 35.00 35.00 30.00 25.00 0.00%
NAPS 3.01 2.86 2.96 2.46 2.36 2.01 1.92 7.77%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 165.73 213.77 193.62 155.86 147.93 133.01 111.85 6.76%
EPS 15.99 19.32 39.74 38.55 36.69 33.38 22.70 -5.66%
DPS 25.00 35.00 35.00 35.00 32.62 25.88 20.32 3.51%
NAPS 3.01 2.86 2.96 2.46 2.1995 1.7341 1.5607 11.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 7.14 9.86 9.90 9.10 7.70 5.55 3.98 -
P/RPS 4.31 4.61 5.11 5.84 4.85 3.60 2.89 6.88%
P/EPS 44.64 51.05 24.91 23.61 19.56 14.34 14.26 20.92%
EY 2.24 1.96 4.01 4.24 5.11 6.97 7.02 -17.32%
DY 3.50 3.55 3.54 3.85 4.55 5.41 6.28 -9.27%
P/NAPS 2.37 3.45 3.34 3.70 3.26 2.76 2.07 2.27%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 21/11/19 22/11/18 23/11/17 24/11/16 25/11/15 26/11/14 -
Price 8.30 9.93 9.90 9.39 7.78 6.23 4.90 -
P/RPS 5.01 4.65 5.11 6.02 4.90 4.04 3.56 5.85%
P/EPS 51.90 51.41 24.91 24.36 19.76 16.10 17.55 19.78%
EY 1.93 1.95 4.01 4.11 5.06 6.21 5.70 -16.50%
DY 3.01 3.52 3.54 3.73 4.50 4.82 5.10 -8.40%
P/NAPS 2.76 3.47 3.34 3.82 3.30 3.10 2.55 1.32%

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