[HAPSENG] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 402.34%
YoY- 127.17%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,529,458 1,306,287 1,216,838 1,074,135 1,097,385 826,757 962,475 8.02%
PBT 713,195 701,496 659,402 601,643 351,266 259,273 159,538 28.33%
Tax -59,758 -52,802 -37,084 -29,832 -92,508 -53,938 -42,315 5.91%
NP 653,437 648,694 622,318 571,811 258,758 205,335 117,223 33.13%
-
NP to SH 644,215 629,720 606,601 557,042 245,207 201,548 102,877 35.74%
-
Tax Rate 8.38% 7.53% 5.62% 4.96% 26.34% 20.80% 26.52% -
Total Cost 876,021 657,593 594,520 502,324 838,627 621,422 845,252 0.59%
-
Net Worth 7,170,264 5,900,538 4,620,235 4,407,317 3,442,906 3,393,835 3,364,121 13.43%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 214,991 - 166,568 97,668 -
Div Payout % - - - 38.60% - 82.64% 94.94% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 7,170,264 5,900,538 4,620,235 4,407,317 3,442,906 3,393,835 3,364,121 13.43%
NOSH 2,489,681 2,489,681 2,310,117 2,149,911 2,001,689 2,082,107 2,170,400 2.31%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 42.72% 49.66% 51.14% 53.23% 23.58% 24.84% 12.18% -
ROE 8.98% 10.67% 13.13% 12.64% 7.12% 5.94% 3.06% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 61.43 52.47 52.67 49.96 54.82 39.71 44.35 5.57%
EPS 25.88 25.29 26.26 25.91 12.25 9.68 4.74 32.68%
DPS 0.00 0.00 0.00 10.00 0.00 8.00 4.50 -
NAPS 2.88 2.37 2.00 2.05 1.72 1.63 1.55 10.87%
Adjusted Per Share Value based on latest NOSH - 2,149,911
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 61.43 52.47 48.88 43.14 44.08 33.21 38.66 8.02%
EPS 25.88 25.29 24.36 22.37 9.85 8.10 4.13 35.76%
DPS 0.00 0.00 0.00 8.64 0.00 6.69 3.92 -
NAPS 2.88 2.37 1.8558 1.7702 1.3829 1.3632 1.3512 13.43%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 9.80 9.23 7.72 5.20 3.60 2.05 1.80 -
P/RPS 15.95 17.59 14.66 10.41 6.57 5.16 4.06 25.60%
P/EPS 37.87 36.49 29.40 20.07 29.39 21.18 37.97 -0.04%
EY 2.64 2.74 3.40 4.98 3.40 4.72 2.63 0.06%
DY 0.00 0.00 0.00 1.92 0.00 3.90 2.50 -
P/NAPS 3.40 3.89 3.86 2.54 2.09 1.26 1.16 19.61%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 26/08/15 27/08/14 19/08/13 30/08/12 -
Price 9.84 9.08 7.73 5.30 3.73 2.11 1.64 -
P/RPS 16.02 17.31 14.68 10.61 6.80 5.31 3.70 27.65%
P/EPS 38.03 35.90 29.44 20.46 30.45 21.80 34.60 1.58%
EY 2.63 2.79 3.40 4.89 3.28 4.59 2.89 -1.55%
DY 0.00 0.00 0.00 1.89 0.00 3.79 2.74 -
P/NAPS 3.42 3.83 3.87 2.59 2.17 1.29 1.06 21.54%

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