[HAPSENG] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -92.4%
YoY- -91.08%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,537,389 1,973,154 1,633,478 1,661,690 1,826,561 1,762,910 1,398,073 1.59%
PBT 138,530 647,328 561,522 278,252 270,822 252,889 259,129 -9.90%
Tax -55,206 -55,419 -155,553 -67,046 -67,161 -47,139 -65,920 -2.91%
NP 83,324 591,909 405,969 211,206 203,661 205,750 193,209 -13.07%
-
NP to SH 50,302 563,746 381,554 193,734 193,140 190,694 175,607 -18.80%
-
Tax Rate 39.85% 8.56% 27.70% 24.10% 24.80% 18.64% 25.44% -
Total Cost 1,454,065 1,381,245 1,227,509 1,450,484 1,622,900 1,557,160 1,204,864 3.18%
-
Net Worth 8,215,910 8,066,530 7,817,564 7,493,906 7,120,455 7,369,435 6,124,607 5.01%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 373,450 497,934 622,417 373,450 497,934 497,934 497,935 -4.67%
Div Payout % 742.42% 88.33% 163.13% 192.76% 257.81% 261.12% 283.55% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 8,215,910 8,066,530 7,817,564 7,493,906 7,120,455 7,369,435 6,124,607 5.01%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.42% 30.00% 24.85% 12.71% 11.15% 11.67% 13.82% -
ROE 0.61% 6.99% 4.88% 2.59% 2.71% 2.59% 2.87% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 61.75 79.25 65.61 66.74 73.37 70.81 56.15 1.59%
EPS 2.02 22.64 15.33 7.78 7.76 7.66 7.05 -18.79%
DPS 15.00 20.00 25.00 15.00 20.00 20.00 20.00 -4.67%
NAPS 3.30 3.24 3.14 3.01 2.86 2.96 2.46 5.01%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 61.75 79.25 65.61 66.74 73.37 70.81 56.15 1.59%
EPS 2.02 22.64 15.33 7.78 7.76 7.66 7.05 -18.79%
DPS 15.00 20.00 25.00 15.00 20.00 20.00 20.00 -4.67%
NAPS 3.30 3.24 3.14 3.01 2.86 2.96 2.46 5.01%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.40 6.12 7.95 7.14 9.86 9.90 9.10 -
P/RPS 7.13 7.72 12.12 10.70 13.44 13.98 16.21 -12.78%
P/EPS 217.78 27.03 51.87 91.76 127.10 129.25 129.02 9.11%
EY 0.46 3.70 1.93 1.09 0.79 0.77 0.78 -8.42%
DY 3.41 3.27 3.14 2.10 2.03 2.02 2.20 7.57%
P/NAPS 1.33 1.89 2.53 2.37 3.45 3.34 3.70 -15.67%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 24/11/22 25/11/21 26/11/20 21/11/19 22/11/18 23/11/17 -
Price 5.00 6.83 7.62 8.30 9.93 9.90 9.39 -
P/RPS 8.10 8.62 11.61 12.44 13.53 13.98 16.72 -11.37%
P/EPS 247.47 30.16 49.72 106.66 128.00 129.25 133.13 10.88%
EY 0.40 3.32 2.01 0.94 0.78 0.77 0.75 -9.94%
DY 3.00 2.93 3.28 1.81 2.01 2.02 2.13 5.87%
P/NAPS 1.52 2.11 2.43 2.76 3.47 3.34 3.82 -14.23%

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