[HAPSENG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 32.02%
YoY- 37.73%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,784,782 1,955,857 858,472 3,486,747 2,453,430 1,619,226 792,469 130.96%
PBT 787,493 551,218 199,952 801,581 574,427 393,957 134,684 224.20%
Tax -176,883 -146,588 -54,080 -165,739 -100,873 -76,655 -22,717 292.35%
NP 610,610 404,630 145,872 635,842 473,554 317,302 111,967 209.50%
-
NP to SH 565,040 370,620 125,413 588,257 445,571 304,333 102,785 211.15%
-
Tax Rate 22.46% 26.59% 27.05% 20.68% 17.56% 19.46% 16.87% -
Total Cost 2,174,172 1,551,227 712,600 2,850,905 1,979,876 1,301,924 680,502 116.77%
-
Net Worth 3,885,661 3,445,764 3,465,886 3,443,455 3,516,577 3,418,764 3,383,868 9.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 505,945 200,335 200,340 327,948 330,971 167,792 - -
Div Payout % 89.54% 54.05% 159.74% 55.75% 74.28% 55.13% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,885,661 3,445,764 3,465,886 3,443,455 3,516,577 3,418,764 3,383,868 9.64%
NOSH 2,023,782 2,003,351 2,003,402 2,049,675 2,068,574 2,097,401 2,114,917 -2.89%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 21.93% 20.69% 16.99% 18.24% 19.30% 19.60% 14.13% -
ROE 14.54% 10.76% 3.62% 17.08% 12.67% 8.90% 3.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 137.60 97.63 42.85 170.11 118.60 77.20 37.47 137.83%
EPS 27.92 18.50 6.26 28.70 21.54 14.51 4.86 220.42%
DPS 25.00 10.00 10.00 16.00 16.00 8.00 0.00 -
NAPS 1.92 1.72 1.73 1.68 1.70 1.63 1.60 12.91%
Adjusted Per Share Value based on latest NOSH - 1,992,821
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 111.85 78.56 34.48 140.05 98.54 65.04 31.83 130.95%
EPS 22.70 14.89 5.04 23.63 17.90 12.22 4.13 211.12%
DPS 20.32 8.05 8.05 13.17 13.29 6.74 0.00 -
NAPS 1.5607 1.384 1.3921 1.3831 1.4125 1.3732 1.3592 9.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.98 3.60 3.01 3.01 2.34 2.05 1.73 -
P/RPS 2.89 3.69 7.02 1.77 1.97 2.66 4.62 -26.83%
P/EPS 14.26 19.46 48.08 10.49 10.86 14.13 35.60 -45.63%
EY 7.02 5.14 2.08 9.53 9.21 7.08 2.81 84.01%
DY 6.28 2.78 3.32 5.32 6.84 3.90 0.00 -
P/NAPS 2.07 2.09 1.74 1.79 1.38 1.26 1.08 54.23%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 27/02/14 27/11/13 19/08/13 29/05/13 -
Price 4.90 3.73 3.24 3.02 2.61 2.11 1.84 -
P/RPS 3.56 3.82 7.56 1.78 2.20 2.73 4.91 -19.27%
P/EPS 17.55 20.16 51.76 10.52 12.12 14.54 37.86 -40.07%
EY 5.70 4.96 1.93 9.50 8.25 6.88 2.64 66.97%
DY 5.10 2.68 3.09 5.30 6.13 3.79 0.00 -
P/NAPS 2.55 2.17 1.87 1.80 1.54 1.29 1.15 69.96%

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