[HAPSENG] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -52.52%
YoY- -58.9%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,425,945 1,408,293 1,208,839 1,081,895 983,267 1,033,317 1,131,508 3.92%
PBT 197,338 209,900 140,733 118,237 237,132 227,154 214,278 -1.36%
Tax -33,341 -40,513 -37,354 -22,250 -31,416 -64,866 -74,972 -12.62%
NP 163,997 169,387 103,379 95,987 205,716 162,288 139,306 2.75%
-
NP to SH 156,246 144,200 87,570 77,439 188,427 142,686 125,662 3.69%
-
Tax Rate 16.90% 19.30% 26.54% 18.82% 13.25% 28.56% 34.99% -
Total Cost 1,261,948 1,238,906 1,105,460 985,908 777,551 871,029 992,202 4.08%
-
Net Worth 7,020,877 5,776,050 5,502,195 4,249,438 3,970,272 3,347,939 3,433,108 12.65%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 127,941 -
Div Payout % - - - - - - 101.81% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 7,020,877 5,776,050 5,502,195 4,249,438 3,970,272 3,347,939 3,433,108 12.65%
NOSH 2,489,681 2,489,681 2,489,681 2,157,075 2,146,093 1,992,821 2,132,365 2.61%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.50% 12.03% 8.55% 8.87% 20.92% 15.71% 12.31% -
ROE 2.23% 2.50% 1.59% 1.82% 4.75% 4.26% 3.66% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 57.27 56.57 48.55 50.16 45.82 51.85 53.06 1.28%
EPS 6.28 5.79 3.52 3.59 8.78 7.16 5.89 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 2.82 2.32 2.21 1.97 1.85 1.68 1.61 9.78%
Adjusted Per Share Value based on latest NOSH - 2,157,075
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 57.27 56.57 48.55 43.46 39.49 41.50 45.45 3.92%
EPS 6.28 5.79 3.52 3.11 7.57 5.73 5.05 3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.14 -
NAPS 2.82 2.32 2.21 1.7068 1.5947 1.3447 1.3789 12.65%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 9.85 9.55 8.86 6.48 4.68 3.01 1.74 -
P/RPS 17.20 16.88 18.25 12.92 10.21 5.80 3.28 31.79%
P/EPS 156.95 164.89 251.90 180.50 53.30 42.04 29.53 32.08%
EY 0.64 0.61 0.40 0.55 1.88 2.38 3.39 -24.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 3.49 4.12 4.01 3.29 2.53 1.79 1.08 21.57%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 23/02/17 24/02/16 26/02/15 27/02/14 28/02/13 -
Price 9.87 9.55 9.02 7.62 3.70 3.02 1.57 -
P/RPS 17.23 16.88 18.58 15.19 8.08 5.82 2.96 34.10%
P/EPS 157.27 164.89 256.45 212.26 42.14 42.18 26.64 34.41%
EY 0.64 0.61 0.39 0.47 2.37 2.37 3.75 -25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.82 -
P/NAPS 3.50 4.12 4.08 3.87 2.00 1.80 0.98 23.62%

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