[HAPSENG] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 1.06%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 6,012,754 5,850,326 7,096,067 6,246,519 5,288,733 4,891,714 4,393,338 5.36%
PBT 1,449,898 1,106,935 1,476,813 1,394,178 1,395,388 1,244,935 1,117,596 4.42%
Tax -444,554 -308,090 -257,388 -207,316 -212,941 -179,492 -148,211 20.07%
NP 1,005,344 798,845 1,219,425 1,186,862 1,182,447 1,065,443 969,385 0.60%
-
NP to SH 900,433 750,179 1,162,871 1,145,608 1,103,902 1,000,960 908,473 -0.14%
-
Tax Rate 30.66% 27.83% 17.43% 14.87% 15.26% 14.42% 13.26% -
Total Cost 5,007,410 5,051,481 5,876,642 5,059,657 4,106,286 3,826,271 3,423,953 6.53%
-
Net Worth 7,518,803 7,493,906 7,344,526 7,020,877 5,776,050 5,502,195 4,249,438 9.96%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 871,384 622,417 871,384 871,386 871,387 821,060 644,238 5.15%
Div Payout % 96.77% 82.97% 74.93% 76.06% 78.94% 82.03% 70.91% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 7,518,803 7,493,906 7,344,526 7,020,877 5,776,050 5,502,195 4,249,438 9.96%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,157,075 2.41%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.72% 13.65% 17.18% 19.00% 22.36% 21.78% 22.06% -
ROE 11.98% 10.01% 15.83% 16.32% 19.11% 18.19% 21.38% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 241.51 234.98 285.02 250.90 212.43 196.48 203.67 2.87%
EPS 36.17 30.13 46.71 46.01 44.34 40.20 42.12 -2.50%
DPS 35.00 25.00 35.00 35.00 35.00 32.98 30.00 2.60%
NAPS 3.02 3.01 2.95 2.82 2.32 2.21 1.97 7.37%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 241.51 234.98 285.02 250.90 212.43 196.48 176.46 5.36%
EPS 36.17 30.13 46.71 46.01 44.34 40.20 36.49 -0.14%
DPS 35.00 25.00 35.00 35.00 35.00 32.98 25.88 5.15%
NAPS 3.02 3.01 2.95 2.82 2.32 2.21 1.7068 9.96%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 7.70 8.60 9.98 9.85 9.55 8.86 6.48 -
P/RPS 3.19 3.66 3.50 3.93 4.50 4.51 3.18 0.05%
P/EPS 21.29 28.54 21.37 21.41 21.54 22.04 15.39 5.55%
EY 4.70 3.50 4.68 4.67 4.64 4.54 6.50 -5.25%
DY 4.55 2.91 3.51 3.55 3.66 3.72 4.63 -0.28%
P/NAPS 2.55 2.86 3.38 3.49 4.12 4.01 3.29 -4.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 26/02/20 27/02/19 28/02/18 23/02/17 24/02/16 -
Price 7.33 7.92 9.00 9.87 9.55 9.02 7.62 -
P/RPS 3.04 3.37 3.16 3.93 4.50 4.59 3.74 -3.39%
P/EPS 20.27 26.28 19.27 21.45 21.54 22.44 18.09 1.91%
EY 4.93 3.80 5.19 4.66 4.64 4.46 5.53 -1.89%
DY 4.77 3.16 3.89 3.55 3.66 3.66 3.94 3.23%
P/NAPS 2.43 2.63 3.05 3.50 4.12 4.08 3.87 -7.45%

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