[HAPSENG] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 141.81%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 7,110,496 6,012,754 5,850,326 7,096,067 6,246,519 5,288,733 4,891,714 6.42%
PBT 1,330,460 1,449,898 1,106,935 1,476,813 1,394,178 1,395,388 1,244,935 1.11%
Tax -267,577 -444,554 -308,090 -257,388 -207,316 -212,941 -179,492 6.87%
NP 1,062,883 1,005,344 798,845 1,219,425 1,186,862 1,182,447 1,065,443 -0.04%
-
NP to SH 950,655 900,433 750,179 1,162,871 1,145,608 1,103,902 1,000,960 -0.85%
-
Tax Rate 20.11% 30.66% 27.83% 17.43% 14.87% 15.26% 14.42% -
Total Cost 6,047,613 5,007,410 5,051,481 5,876,642 5,059,657 4,106,286 3,826,271 7.92%
-
Net Worth 7,668,183 7,518,803 7,493,906 7,344,526 7,020,877 5,776,050 5,502,195 5.68%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 746,901 871,384 622,417 871,384 871,385 871,386 871,388 -2.53%
Div Payout % 78.57% 96.77% 82.97% 74.93% 76.06% 78.94% 87.06% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 7,668,183 7,518,803 7,493,906 7,344,526 7,020,877 5,776,050 5,502,195 5.68%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 14.95% 16.72% 13.65% 17.18% 19.00% 22.36% 21.78% -
ROE 12.40% 11.98% 10.01% 15.83% 16.32% 19.11% 18.19% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 285.60 241.51 234.98 285.02 250.90 212.43 196.48 6.42%
EPS 38.18 36.17 30.13 46.71 46.01 44.34 42.36 -1.71%
DPS 30.00 35.00 25.00 35.00 35.00 35.00 35.00 -2.53%
NAPS 3.08 3.02 3.01 2.95 2.82 2.32 2.21 5.68%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 285.60 241.51 234.98 285.02 250.90 212.43 196.48 6.42%
EPS 38.18 36.17 30.13 46.71 46.01 44.34 40.20 -0.85%
DPS 30.00 35.00 25.00 35.00 35.00 35.00 35.00 -2.53%
NAPS 3.08 3.02 3.01 2.95 2.82 2.32 2.21 5.68%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 6.40 7.70 8.60 9.98 9.85 9.55 8.86 -
P/RPS 2.24 3.19 3.66 3.50 3.93 4.50 4.51 -11.00%
P/EPS 16.76 21.29 28.54 21.37 21.41 21.54 22.04 -4.45%
EY 5.97 4.70 3.50 4.68 4.67 4.64 4.54 4.66%
DY 4.69 4.55 2.91 3.51 3.55 3.66 3.95 2.90%
P/NAPS 2.08 2.55 2.86 3.38 3.49 4.12 4.01 -10.35%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 26/02/20 27/02/19 28/02/18 23/02/17 -
Price 6.60 7.33 7.92 9.00 9.87 9.55 9.02 -
P/RPS 2.31 3.04 3.37 3.16 3.93 4.50 4.59 -10.80%
P/EPS 17.28 20.27 26.28 19.27 21.45 21.54 22.44 -4.25%
EY 5.79 4.93 3.80 5.19 4.66 4.64 4.46 4.44%
DY 4.55 4.77 3.16 3.89 3.55 3.66 3.88 2.68%
P/NAPS 2.14 2.43 2.63 3.05 3.50 4.12 4.08 -10.19%

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