[HAPSENG] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.31%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,506,996 3,966,866 3,818,648 3,765,098 3,731,539 3,247,581 2,577,330 9.75%
PBT 1,192,311 1,244,410 958,842 776,417 616,580 577,130 330,025 23.84%
Tax -147,445 -137,565 -235,672 -192,635 -135,471 -142,040 -43,821 22.38%
NP 1,044,866 1,106,845 723,170 583,782 481,109 435,090 286,204 24.06%
-
NP to SH 987,349 1,050,778 654,544 540,978 391,933 323,683 218,419 28.55%
-
Tax Rate 12.37% 11.05% 24.58% 24.81% 21.97% 24.61% 13.28% -
Total Cost 3,462,130 2,860,021 3,095,478 3,181,316 3,250,430 2,812,491 2,291,126 7.11%
-
Net Worth 4,620,235 4,407,317 3,442,906 3,393,835 3,364,121 8,846,689 2,468,615 11.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 541,235 738,648 361,295 294,510 200,448 188,217 73,123 39.55%
Div Payout % 54.82% 70.30% 55.20% 54.44% 51.14% 58.15% 33.48% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,620,235 4,407,317 3,442,906 3,393,835 3,364,121 8,846,689 2,468,615 11.00%
NOSH 2,310,117 2,149,911 2,001,689 2,082,107 2,170,400 1,878,277 563,610 26.47%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 23.18% 27.90% 18.94% 15.51% 12.89% 13.40% 11.10% -
ROE 21.37% 23.84% 19.01% 15.94% 11.65% 3.66% 8.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 195.10 184.51 190.77 180.83 171.93 172.90 457.29 -13.22%
EPS 42.74 48.88 32.70 25.98 18.06 17.23 38.75 1.64%
DPS 23.43 34.36 18.00 14.14 9.24 10.02 13.00 10.30%
NAPS 2.00 2.05 1.72 1.63 1.55 4.71 4.38 -12.23%
Adjusted Per Share Value based on latest NOSH - 2,082,107
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 181.03 159.33 153.38 151.23 149.88 130.44 103.52 9.75%
EPS 39.66 42.21 26.29 21.73 15.74 13.00 8.77 28.56%
DPS 21.74 29.67 14.51 11.83 8.05 7.56 2.94 39.53%
NAPS 1.8558 1.7702 1.3829 1.3632 1.3512 3.5533 0.9915 11.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.72 5.20 3.60 2.05 1.80 1.75 0.96 -
P/RPS 3.96 2.82 1.89 1.13 1.05 1.01 0.21 63.07%
P/EPS 18.06 10.64 11.01 7.89 9.97 10.15 2.48 39.18%
EY 5.54 9.40 9.08 12.67 10.03 9.85 40.37 -28.15%
DY 3.03 6.61 5.00 6.90 5.13 5.73 13.54 -22.06%
P/NAPS 3.86 2.54 2.09 1.26 1.16 0.37 0.22 61.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 19/08/13 30/08/12 24/08/11 25/08/10 -
Price 7.73 5.30 3.73 2.11 1.64 1.30 0.88 -
P/RPS 3.96 2.87 1.96 1.17 0.95 0.75 0.19 65.81%
P/EPS 18.09 10.84 11.41 8.12 9.08 7.54 2.27 41.28%
EY 5.53 9.22 8.77 12.31 11.01 13.26 44.04 -29.21%
DY 3.03 6.48 4.83 6.70 5.63 7.71 14.77 -23.18%
P/NAPS 3.87 2.59 2.17 1.29 1.06 0.28 0.20 63.77%

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