[HAPSENG] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -72.11%
YoY- 5.42%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,529,458 1,528,206 1,408,293 1,398,073 1,306,287 1,176,915 1,208,839 17.03%
PBT 713,195 230,756 209,900 259,129 701,496 214,264 140,733 195.91%
Tax -59,758 -67,078 -40,513 -65,920 -52,802 -51,529 -37,354 36.90%
NP 653,437 163,678 169,387 193,209 648,694 162,735 103,379 243.01%
-
NP to SH 644,215 154,453 144,200 175,607 629,720 150,498 87,570 279.63%
-
Tax Rate 8.38% 29.07% 19.30% 25.44% 7.53% 24.05% 26.54% -
Total Cost 876,021 1,364,528 1,238,906 1,204,864 657,593 1,014,180 1,105,460 -14.40%
-
Net Worth 7,170,264 6,273,983 5,776,050 6,124,607 5,900,538 5,651,573 5,502,195 19.36%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 373,451 - 497,935 - 373,452 - -
Div Payout % - 241.79% - 283.55% - 248.14% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 7,170,264 6,273,983 5,776,050 6,124,607 5,900,538 5,651,573 5,502,195 19.36%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 42.72% 10.71% 12.03% 13.82% 49.66% 13.83% 8.55% -
ROE 8.98% 2.46% 2.50% 2.87% 10.67% 2.66% 1.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 61.43 61.38 56.57 56.15 52.47 47.27 48.55 17.03%
EPS 25.88 6.20 5.79 7.05 25.29 6.04 3.52 279.49%
DPS 0.00 15.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 2.88 2.52 2.32 2.46 2.37 2.27 2.21 19.36%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 61.43 61.38 56.57 56.15 52.47 47.27 48.55 17.03%
EPS 25.88 6.20 5.79 7.05 25.29 6.04 3.52 279.49%
DPS 0.00 15.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 2.88 2.52 2.32 2.46 2.37 2.27 2.21 19.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 9.80 9.86 9.55 9.10 9.23 8.99 8.86 -
P/RPS 15.95 16.06 16.88 16.21 17.59 19.02 18.25 -8.61%
P/EPS 37.87 158.94 164.89 129.02 36.49 148.72 251.90 -71.82%
EY 2.64 0.63 0.61 0.78 2.74 0.67 0.40 253.07%
DY 0.00 1.52 0.00 2.20 0.00 1.67 0.00 -
P/NAPS 3.40 3.91 4.12 3.70 3.89 3.96 4.01 -10.44%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 31/05/17 23/02/17 -
Price 9.84 9.80 9.55 9.39 9.08 9.18 9.02 -
P/RPS 16.02 15.97 16.88 16.72 17.31 19.42 18.58 -9.43%
P/EPS 38.03 157.97 164.89 133.13 35.90 151.86 256.45 -72.08%
EY 2.63 0.63 0.61 0.75 2.79 0.66 0.39 258.18%
DY 0.00 1.53 0.00 2.13 0.00 1.63 0.00 -
P/NAPS 3.42 3.89 4.12 3.82 3.83 4.04 4.08 -11.12%

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