[HAPSENG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.91%
YoY- 16.52%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,364,293 3,990,116 3,548,020 3,900,816 3,727,585 2,953,577 2,541,974 9.41%
PBT 1,134,552 994,033 866,849 676,682 628,174 575,496 214,865 31.92%
Tax -140,193 -200,241 -197,102 -181,012 -138,483 -114,643 -32,381 27.63%
NP 994,359 793,792 669,747 495,670 489,691 460,853 182,484 32.61%
-
NP to SH 937,790 738,943 610,885 442,307 379,589 365,824 122,327 40.37%
-
Tax Rate 12.36% 20.14% 22.74% 26.75% 22.05% 19.92% 15.07% -
Total Cost 3,369,934 3,196,324 2,878,273 3,405,146 3,237,894 2,492,724 2,359,490 6.11%
-
Net Worth 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 2,254,430 2,376,804 10.66%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 756,227 523,657 527,863 225,609 176,032 148,781 67,490 49.53%
Div Payout % 80.64% 70.87% 86.41% 51.01% 46.37% 40.67% 55.17% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 2,254,430 2,376,804 10.66%
NOSH 2,173,736 2,140,714 2,003,402 2,114,917 2,181,291 563,607 563,223 25.21%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.78% 19.89% 18.88% 12.71% 13.14% 15.60% 7.18% -
ROE 21.46% 18.17% 17.63% 13.07% 11.60% 16.23% 5.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 200.77 186.39 177.10 184.44 170.89 524.05 451.33 -12.61%
EPS 43.14 34.52 30.49 20.91 17.40 64.91 21.72 12.10%
DPS 35.00 24.46 26.35 10.67 8.07 26.40 12.00 19.51%
NAPS 2.01 1.90 1.73 1.60 1.50 4.00 4.22 -11.61%
Adjusted Per Share Value based on latest NOSH - 2,114,917
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 175.30 160.27 142.51 156.68 149.72 118.63 102.10 9.41%
EPS 37.67 29.68 24.54 17.77 15.25 14.69 4.91 40.39%
DPS 30.37 21.03 21.20 9.06 7.07 5.98 2.71 49.53%
NAPS 1.7549 1.6337 1.3921 1.3592 1.3142 0.9055 0.9547 10.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 7.53 4.55 3.01 1.73 1.69 2.15 0.88 -
P/RPS 3.75 2.44 1.70 0.94 0.99 0.41 0.19 64.31%
P/EPS 17.45 13.18 9.87 8.27 9.71 3.31 4.05 27.53%
EY 5.73 7.59 10.13 12.09 10.30 30.19 24.68 -21.58%
DY 4.65 5.38 8.75 6.17 4.78 12.28 13.64 -16.40%
P/NAPS 3.75 2.39 1.74 1.08 1.13 0.54 0.21 61.60%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 26/05/15 28/05/14 29/05/13 29/05/12 06/05/11 27/05/10 -
Price 7.69 4.82 3.24 1.84 1.62 1.97 0.93 -
P/RPS 3.83 2.59 1.83 1.00 0.95 0.38 0.21 62.17%
P/EPS 17.82 13.96 10.63 8.80 9.31 3.04 4.28 26.80%
EY 5.61 7.16 9.41 11.37 10.74 32.95 23.35 -21.13%
DY 4.55 5.08 8.13 5.80 4.98 13.40 12.90 -15.93%
P/NAPS 3.83 2.54 1.87 1.15 1.08 0.49 0.22 60.91%

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