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

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -86.21%
YoY- 1.52%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,591,303 1,645,388 1,277,504 1,475,001 1,749,847 1,528,206 1,176,915 5.15%
PBT 119,738 266,162 201,658 234,299 239,309 230,756 214,264 -9.23%
Tax -47,060 -83,814 -61,104 -70,722 -71,028 -67,078 -51,529 -1.49%
NP 72,678 182,348 140,554 163,577 168,281 163,678 162,735 -12.56%
-
NP to SH 50,765 156,303 120,832 160,377 157,982 154,453 150,498 -16.55%
-
Tax Rate 39.30% 31.49% 30.30% 30.18% 29.68% 29.07% 24.05% -
Total Cost 1,518,625 1,463,040 1,136,950 1,311,424 1,581,566 1,364,528 1,014,180 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 248,967 248,967 248,967 248,967 373,450 373,451 373,452 -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 0.66% 2.04% 1.59% 2.15% 2.20% 2.46% 2.66% -
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 63.92 66.09 51.31 59.24 70.28 61.38 47.27 5.15%
EPS 2.04 6.28 4.85 6.44 6.35 6.20 6.04 -16.54%
DPS 10.00 10.00 10.00 10.00 15.00 15.00 15.00 -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 63.92 66.09 51.31 59.24 70.28 61.38 47.27 5.15%
EPS 2.04 6.28 4.85 6.44 6.35 6.20 6.04 -16.54%
DPS 10.00 10.00 10.00 10.00 15.00 15.00 15.00 -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 7.98 11.32 16.27 12.86 14.09 16.06 19.02 -13.47%
P/EPS 250.12 119.15 172.05 118.29 156.02 158.94 148.72 9.04%
EY 0.40 0.84 0.58 0.85 0.64 0.63 0.67 -8.23%
DY 1.96 1.34 1.20 1.31 1.52 1.52 1.67 2.70%
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 6.62 11.50 15.40 12.64 14.09 15.97 19.42 -16.41%
P/EPS 207.45 121.06 162.77 116.27 156.02 157.97 151.86 5.33%
EY 0.48 0.83 0.61 0.86 0.64 0.63 0.66 -5.16%
DY 2.36 1.32 1.27 1.34 1.52 1.53 1.63 6.35%
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