[HAPSENG] YoY TTM Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.03%
YoY- 7.83%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 6,821,221 6,468,160 5,640,859 5,017,135 4,364,293 3,990,116 3,548,020 11.49%
PBT 1,471,803 1,402,731 1,401,281 1,272,883 1,134,552 994,033 866,849 9.21%
Tax -257,082 -211,266 -226,313 -193,017 -140,193 -200,241 -197,102 4.52%
NP 1,214,721 1,191,465 1,174,968 1,079,866 994,359 793,792 669,747 10.42%
-
NP to SH 1,165,266 1,149,137 1,103,980 1,011,252 937,790 738,943 610,885 11.35%
-
Tax Rate 17.47% 15.06% 16.15% 15.16% 12.36% 20.14% 22.74% -
Total Cost 5,606,500 5,276,695 4,465,891 3,937,269 3,369,934 3,196,324 2,878,273 11.74%
-
Net Worth 7,469,010 7,170,255 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 13.63%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 746,901 871,385 871,387 868,451 756,227 523,657 527,863 5.94%
Div Payout % 64.10% 75.83% 78.93% 85.88% 80.64% 70.87% 86.41% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 7,469,010 7,170,255 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 13.63%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,173,736 2,140,714 2,003,402 3.68%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 17.81% 18.42% 20.83% 21.52% 22.78% 19.89% 18.88% -
ROE 15.60% 16.03% 17.60% 17.89% 21.46% 18.17% 17.63% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 273.98 259.80 226.57 201.52 200.77 186.39 177.10 7.53%
EPS 46.80 46.16 44.34 40.62 43.14 34.52 30.49 7.39%
DPS 30.00 35.00 35.00 34.88 35.00 24.46 26.35 2.18%
NAPS 3.00 2.88 2.52 2.27 2.01 1.90 1.73 9.59%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 273.98 259.80 226.57 201.52 175.30 160.27 142.51 11.49%
EPS 46.80 46.16 44.34 40.62 37.67 29.68 24.54 11.34%
DPS 30.00 35.00 35.00 34.88 30.37 21.03 21.20 5.95%
NAPS 3.00 2.88 2.52 2.27 1.7549 1.6337 1.3921 13.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 7.62 9.90 9.86 8.99 7.53 4.55 3.01 -
P/RPS 2.78 3.81 4.35 4.46 3.75 2.44 1.70 8.53%
P/EPS 16.28 21.45 22.24 22.13 17.45 13.18 9.87 8.69%
EY 6.14 4.66 4.50 4.52 5.73 7.59 10.13 -7.99%
DY 3.94 3.54 3.55 3.88 4.65 5.38 8.75 -12.44%
P/NAPS 2.54 3.44 3.91 3.96 3.75 2.39 1.74 6.50%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 19/05/16 26/05/15 28/05/14 -
Price 7.49 9.90 9.80 9.18 7.69 4.82 3.24 -
P/RPS 2.73 3.81 4.33 4.56 3.83 2.59 1.83 6.88%
P/EPS 16.00 21.45 22.10 22.60 17.82 13.96 10.63 7.04%
EY 6.25 4.66 4.52 4.42 5.61 7.16 9.41 -6.58%
DY 4.01 3.54 3.57 3.80 4.55 5.08 8.13 -11.10%
P/NAPS 2.50 3.44 3.89 4.04 3.83 2.54 1.87 4.95%

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