[HAPSENG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[HAPSENG] HAP SENG CONSOLIDATED BHD

Announcement Date

27-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 195.52%

YoY- 21.78%

Quarter Report

QtrlyReport 30 June 2014 - HSCB.pdf

Latest QR

Upcoming QR

HAPSENG's Result

HAPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	1,080,539	3,768,049	2,784,782	1,955,857	858,472	3,486,747	2,453,430	-42.14%
YoY %	-71.32%	35.31%	42.38%	127.83%	-75.38%	42.12%	-	-
Horiz. %	44.04%	153.58%	113.51%	79.72%	34.99%	142.12%	100.00%	-
PBT	169,360	1,024,625	787,493	551,218	199,952	801,581	574,427	-55.73%
YoY %	-83.47%	30.11%	42.86%	175.68%	-75.06%	39.54%	-	-
Horiz. %	29.48%	178.37%	137.09%	95.96%	34.81%	139.54%	100.00%	-
Tax	-46,022	-208,299	-176,883	-146,588	-54,080	-165,739	-100,873	-40.76%
YoY %	77.91%	-17.76%	-20.67%	-171.06%	67.37%	-64.30%	-	-
Horiz. %	45.62%	206.50%	175.35%	145.32%	53.61%	164.30%	100.00%	-
NP	123,338	816,326	610,610	404,630	145,872	635,842	473,554	-59.24%
YoY %	-84.89%	33.69%	50.91%	177.39%	-77.06%	34.27%	-	-
Horiz. %	26.05%	172.38%	128.94%	85.45%	30.80%	134.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,889	753,467	565,040	370,620	125,413	588,257	445,571	-60.46%
YoY %	-85.28%	33.35%	52.46%	195.52%	-78.68%	32.02%	-	-
Horiz. %	24.89%	169.10%	126.81%	83.18%	28.15%	132.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.17%	20.33%	22.46%	26.59%	27.05%	20.68%	17.56%	-
YoY %	33.64%	-9.48%	-15.53%	-1.70%	30.80%	17.77%	-	-
Horiz. %	154.73%	115.77%	127.90%	151.42%	154.04%	117.77%	100.00%	-
Total Cost	957,201	2,951,723	2,174,172	1,551,227	712,600	2,850,905	1,979,876	-38.42%
YoY %	-67.57%	35.76%	40.16%	117.69%	-75.00%	43.99%	-	-
Horiz. %	48.35%	149.09%	109.81%	78.35%	35.99%	143.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,067,357	3,801,238	3,885,661	3,445,764	3,465,886	3,443,455	3,516,577	10.19%
YoY %	7.00%	-2.17%	12.77%	-0.58%	0.65%	-2.08%	-	-
Horiz. %	115.66%	108.09%	110.50%	97.99%	98.56%	97.92%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	214,071	513,680	505,945	200,335	200,340	327,948	330,971	-25.22%
YoY %	-58.33%	1.53%	152.55%	-0.00%	-38.91%	-0.91%	-	-
Horiz. %	64.68%	155.20%	152.87%	60.53%	60.53%	99.09%	100.00%	-
Div Payout %	193.05%	68.18%	89.54%	54.05%	159.74%	55.75%	74.28%	-
YoY %	183.15%	-23.86%	65.66%	-66.16%	186.53%	-24.95%	-	-
Horiz. %	259.89%	91.79%	120.54%	72.77%	215.05%	75.05%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	4,067,357	3,801,238	3,885,661	3,445,764	3,465,886	3,443,455	3,516,577	10.19%
YoY %	7.00%	-2.17%	12.77%	-0.58%	0.65%	-2.08%	-	-
Horiz. %	115.66%	108.09%	110.50%	97.99%	98.56%	97.92%	100.00%	-
NOSH	2,140,714	2,054,723	2,023,782	2,003,351	2,003,402	2,049,675	2,068,574	2.31%
YoY %	4.19%	1.53%	1.02%	-0.00%	-2.26%	-0.91%	-	-
Horiz. %	103.49%	99.33%	97.83%	96.85%	96.85%	99.09%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	11.41%	21.66%	21.93%	20.69%	16.99%	18.24%	19.30%	-
YoY %	-47.32%	-1.23%	5.99%	21.78%	-6.85%	-5.49%	-	-
Horiz. %	59.12%	112.23%	113.63%	107.20%	88.03%	94.51%	100.00%	-
ROE	2.73%	19.82%	14.54%	10.76%	3.62%	17.08%	12.67%	-
YoY %	-86.23%	36.31%	35.13%	197.24%	-78.81%	34.81%	-	-
Horiz. %	21.55%	156.43%	114.76%	84.93%	28.57%	134.81%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	50.48	183.38	137.60	97.63	42.85	170.11	118.60	-43.44%
YoY %	-72.47%	33.27%	40.94%	127.84%	-74.81%	43.43%	-	-
Horiz. %	42.56%	154.62%	116.02%	82.32%	36.13%	143.43%	100.00%	-
EPS	5.18	36.67	27.92	18.50	6.26	28.70	21.54	-61.36%
YoY %	-85.87%	31.34%	50.92%	195.53%	-78.19%	33.24%	-	-
Horiz. %	24.05%	170.24%	129.62%	85.89%	29.06%	133.24%	100.00%	-
DPS	10.00	25.00	25.00	10.00	10.00	16.00	16.00	-26.92%
YoY %	-60.00%	0.00%	150.00%	0.00%	-37.50%	0.00%	-	-
Horiz. %	62.50%	156.25%	156.25%	62.50%	62.50%	100.00%	100.00%	-
NAPS	1.90	1.85	1.92	1.72	1.73	1.68	1.70	7.70%
YoY %	2.70%	-3.65%	11.63%	-0.58%	2.98%	-1.18%	-	-
Horiz. %	111.76%	108.82%	112.94%	101.18%	101.76%	98.82%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,001,689
RPS	43.40	151.35	111.85	78.56	34.48	140.05	98.54	-42.14%
YoY %	-71.32%	35.32%	42.38%	127.84%	-75.38%	42.13%	-	-
Horiz. %	44.04%	153.59%	113.51%	79.72%	34.99%	142.13%	100.00%	-
EPS	4.45	30.26	22.70	14.89	5.04	23.63	17.90	-60.49%
YoY %	-85.29%	33.30%	52.45%	195.44%	-78.67%	32.01%	-	-
Horiz. %	24.86%	169.05%	126.82%	83.18%	28.16%	132.01%	100.00%	-
DPS	8.60	20.63	20.32	8.05	8.05	13.17	13.29	-25.20%
YoY %	-58.31%	1.53%	152.42%	0.00%	-38.88%	-0.90%	-	-
Horiz. %	64.71%	155.23%	152.90%	60.57%	60.57%	99.10%	100.00%	-
NAPS	1.6337	1.5268	1.5607	1.384	1.3921	1.3831	1.4125	10.19%
YoY %	7.00%	-2.17%	12.77%	-0.58%	0.65%	-2.08%	-	-
Horiz. %	115.66%	108.09%	110.49%	97.98%	98.56%	97.92%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	4.55	4.68	3.98	3.60	3.01	3.01	2.34	-
P/RPS	9.01	2.55	2.89	3.69	7.02	1.77	1.97	175.78%
YoY %	253.33%	-11.76%	-21.68%	-47.44%	296.61%	-10.15%	-	-
Horiz. %	457.36%	129.44%	146.70%	187.31%	356.35%	89.85%	100.00%	-
P/EPS	87.84	12.76	14.26	19.46	48.08	10.49	10.86	303.45%
YoY %	588.40%	-10.52%	-26.72%	-59.53%	358.34%	-3.41%	-	-
Horiz. %	808.84%	117.50%	131.31%	179.19%	442.73%	96.59%	100.00%	-
EY	1.14	7.84	7.02	5.14	2.08	9.53	9.21	-75.19%
YoY %	-85.46%	11.68%	36.58%	147.12%	-78.17%	3.47%	-	-
Horiz. %	12.38%	85.12%	76.22%	55.81%	22.58%	103.47%	100.00%	-
DY	2.20	5.34	6.28	2.78	3.32	5.32	6.84	-53.08%
YoY %	-58.80%	-14.97%	125.90%	-16.27%	-37.59%	-22.22%	-	-
Horiz. %	32.16%	78.07%	91.81%	40.64%	48.54%	77.78%	100.00%	-
P/NAPS	2.39	2.53	2.07	2.09	1.74	1.79	1.38	44.26%
YoY %	-5.53%	22.22%	-0.96%	20.11%	-2.79%	29.71%	-	-
Horiz. %	173.19%	183.33%	150.00%	151.45%	126.09%	129.71%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/05/15	26/02/15	26/11/14	27/08/14	28/05/14	27/02/14	27/11/13	-
Price	4.82	3.70	4.90	3.73	3.24	3.02	2.61	-
P/RPS	9.55	2.02	3.56	3.82	7.56	1.78	2.20	166.34%
YoY %	372.77%	-43.26%	-6.81%	-49.47%	324.72%	-19.09%	-	-
Horiz. %	434.09%	91.82%	161.82%	173.64%	343.64%	80.91%	100.00%	-
P/EPS	93.05	10.09	17.55	20.16	51.76	10.52	12.12	289.65%
YoY %	822.20%	-42.51%	-12.95%	-61.05%	392.02%	-13.20%	-	-
Horiz. %	767.74%	83.25%	144.80%	166.34%	427.06%	86.80%	100.00%	-
EY	1.07	9.91	5.70	4.96	1.93	9.50	8.25	-74.40%
YoY %	-89.20%	73.86%	14.92%	156.99%	-79.68%	15.15%	-	-
Horiz. %	12.97%	120.12%	69.09%	60.12%	23.39%	115.15%	100.00%	-
DY	2.07	6.76	5.10	2.68	3.09	5.30	6.13	-51.53%
YoY %	-69.38%	32.55%	90.30%	-13.27%	-41.70%	-13.54%	-	-
Horiz. %	33.77%	110.28%	83.20%	43.72%	50.41%	86.46%	100.00%	-
P/NAPS	2.54	2.00	2.55	2.17	1.87	1.80	1.54	39.63%
YoY %	27.00%	-21.57%	17.51%	16.04%	3.89%	16.88%	-	-
Horiz. %	164.94%	129.87%	165.58%	140.91%	121.43%	116.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos