[HAPSENG] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -29.92%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,414,543 1,156,769 828,925 829,474 1,014,364 943,875 726,832 11.72%
PBT 258,484 228,356 236,275 180,470 168,182 153,936 89,499 19.31%
Tax -67,050 -50,107 -30,295 -24,218 -41,008 -32,347 -20,346 21.96%
NP 191,434 178,249 205,980 156,252 127,174 121,589 69,153 18.47%
-
NP to SH 166,583 163,103 194,420 141,238 110,983 91,149 47,877 23.07%
-
Tax Rate 25.94% 21.94% 12.82% 13.42% 24.38% 21.01% 22.73% -
Total Cost 1,223,109 978,520 622,945 673,222 887,190 822,286 657,679 10.88%
-
Net Worth 5,840,997 4,325,026 3,962,700 3,420,293 3,340,264 3,066,110 2,483,971 15.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 494,999 215,175 309,585 160,954 - - - -
Div Payout % 297.15% 131.93% 159.24% 113.96% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 5,840,997 4,325,026 3,962,700 3,420,293 3,340,264 3,066,110 2,483,971 15.30%
NOSH 2,489,681 2,151,754 2,063,906 2,011,937 2,155,009 2,085,789 563,258 28.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.53% 15.41% 24.85% 18.84% 12.54% 12.88% 9.51% -
ROE 2.85% 3.77% 4.91% 4.13% 3.32% 2.97% 1.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.15 53.76 40.16 41.23 47.07 45.25 129.04 -12.68%
EPS 6.73 7.58 9.42 7.02 5.15 4.37 8.50 -3.81%
DPS 20.00 10.00 15.00 8.00 0.00 0.00 0.00 -
NAPS 2.36 2.01 1.92 1.70 1.55 1.47 4.41 -9.88%
Adjusted Per Share Value based on latest NOSH - 2,011,937
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.82 46.46 33.29 33.32 40.74 37.91 29.19 11.72%
EPS 6.69 6.55 7.81 5.67 4.46 3.66 1.92 23.10%
DPS 19.88 8.64 12.43 6.46 0.00 0.00 0.00 -
NAPS 2.3461 1.7372 1.5916 1.3738 1.3416 1.2315 0.9977 15.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.70 5.55 3.98 2.34 1.64 1.31 0.93 -
P/RPS 13.47 10.32 9.91 5.68 3.48 2.89 0.72 62.85%
P/EPS 114.40 73.22 42.25 33.33 31.84 29.98 10.94 47.82%
EY 0.87 1.37 2.37 3.00 3.14 3.34 9.14 -32.40%
DY 2.60 1.80 3.77 3.42 0.00 0.00 0.00 -
P/NAPS 3.26 2.76 2.07 1.38 1.06 0.89 0.21 57.87%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 27/11/13 29/11/12 25/11/11 24/11/10 -
Price 7.78 6.23 4.90 2.61 1.63 1.40 1.57 -
P/RPS 13.61 11.59 12.20 6.33 3.46 3.09 1.22 49.42%
P/EPS 115.59 82.19 52.02 37.18 31.65 32.04 18.47 35.71%
EY 0.87 1.22 1.92 2.69 3.16 3.12 5.41 -26.23%
DY 2.57 1.61 3.06 3.07 0.00 0.00 0.00 -
P/NAPS 3.30 3.10 2.55 1.54 1.05 0.95 0.36 44.61%

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