[HAPSENG] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3.08%
YoY- 32.06%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,408,293 1,208,839 1,081,895 983,267 1,033,317 1,131,508 974,637 6.32%
PBT 209,900 140,733 118,237 237,132 227,154 214,278 164,946 4.09%
Tax -40,513 -37,354 -22,250 -31,416 -64,866 -74,972 -28,451 6.06%
NP 169,387 103,379 95,987 205,716 162,288 139,306 136,495 3.66%
-
NP to SH 144,200 87,570 77,439 188,427 142,686 125,662 111,746 4.33%
-
Tax Rate 19.30% 26.54% 18.82% 13.25% 28.56% 34.99% 17.25% -
Total Cost 1,238,906 1,105,460 985,908 777,551 871,029 992,202 838,142 6.72%
-
Net Worth 5,776,050 5,502,195 4,249,438 3,970,272 3,347,939 3,433,108 3,302,083 9.75%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 127,941 102,780 -
Div Payout % - - - - - 101.81% 91.98% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,776,050 5,502,195 4,249,438 3,970,272 3,347,939 3,433,108 3,302,083 9.75%
NOSH 2,489,681 2,489,681 2,157,075 2,146,093 1,992,821 2,132,365 2,186,810 2.18%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.03% 8.55% 8.87% 20.92% 15.71% 12.31% 14.00% -
ROE 2.50% 1.59% 1.82% 4.75% 4.26% 3.66% 3.38% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 56.57 48.55 50.16 45.82 51.85 53.06 44.57 4.04%
EPS 5.79 3.52 3.59 8.78 7.16 5.89 5.11 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 4.70 -
NAPS 2.32 2.21 1.97 1.85 1.68 1.61 1.51 7.41%
Adjusted Per Share Value based on latest NOSH - 2,146,093
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 56.57 48.55 43.46 39.49 41.50 45.45 39.15 6.32%
EPS 5.79 3.52 3.11 7.57 5.73 5.05 4.49 4.32%
DPS 0.00 0.00 0.00 0.00 0.00 5.14 4.13 -
NAPS 2.32 2.21 1.7068 1.5947 1.3447 1.3789 1.3263 9.75%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 9.55 8.86 6.48 4.68 3.01 1.74 1.59 -
P/RPS 16.88 18.25 12.92 10.21 5.80 3.28 3.57 29.52%
P/EPS 164.89 251.90 180.50 53.30 42.04 29.53 31.12 32.00%
EY 0.61 0.40 0.55 1.88 2.38 3.39 3.21 -24.15%
DY 0.00 0.00 0.00 0.00 0.00 3.45 2.96 -
P/NAPS 4.12 4.01 3.29 2.53 1.79 1.08 1.05 25.56%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 23/02/17 24/02/16 26/02/15 27/02/14 28/02/13 14/02/12 -
Price 9.55 9.02 7.62 3.70 3.02 1.57 1.68 -
P/RPS 16.88 18.58 15.19 8.08 5.82 2.96 3.77 28.35%
P/EPS 164.89 256.45 212.26 42.14 42.18 26.64 32.88 30.79%
EY 0.61 0.39 0.47 2.37 2.37 3.75 3.04 -23.46%
DY 0.00 0.00 0.00 0.00 0.00 3.82 2.80 -
P/NAPS 4.12 4.08 3.87 2.00 1.80 0.98 1.11 24.40%

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