[HAPSENG] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -17.88%
YoY- 64.67%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,762,910 1,529,458 1,528,206 1,408,293 1,398,073 1,306,287 1,176,915 30.88%
PBT 252,889 713,195 230,756 209,900 259,129 701,496 214,264 11.67%
Tax -47,139 -59,758 -67,078 -40,513 -65,920 -52,802 -51,529 -5.75%
NP 205,750 653,437 163,678 169,387 193,209 648,694 162,735 16.90%
-
NP to SH 190,694 644,215 154,453 144,200 175,607 629,720 150,498 17.07%
-
Tax Rate 18.64% 8.38% 29.07% 19.30% 25.44% 7.53% 24.05% -
Total Cost 1,557,160 876,021 1,364,528 1,238,906 1,204,864 657,593 1,014,180 33.05%
-
Net Worth 7,369,435 7,170,264 6,273,983 5,776,050 6,124,607 5,900,538 5,651,573 19.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 497,934 - 373,451 - 497,935 - 373,452 21.11%
Div Payout % 261.12% - 241.79% - 283.55% - 248.14% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 7,369,435 7,170,264 6,273,983 5,776,050 6,124,607 5,900,538 5,651,573 19.33%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.67% 42.72% 10.71% 12.03% 13.82% 49.66% 13.83% -
ROE 2.59% 8.98% 2.46% 2.50% 2.87% 10.67% 2.66% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.81 61.43 61.38 56.57 56.15 52.47 47.27 30.88%
EPS 7.66 25.88 6.20 5.79 7.05 25.29 6.04 17.14%
DPS 20.00 0.00 15.00 0.00 20.00 0.00 15.00 21.12%
NAPS 2.96 2.88 2.52 2.32 2.46 2.37 2.27 19.33%
Adjusted Per Share Value based on latest NOSH - 2,489,681
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.81 61.43 61.38 56.57 56.15 52.47 47.27 30.88%
EPS 7.66 25.88 6.20 5.79 7.05 25.29 6.04 17.14%
DPS 20.00 0.00 15.00 0.00 20.00 0.00 15.00 21.12%
NAPS 2.96 2.88 2.52 2.32 2.46 2.37 2.27 19.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 9.90 9.80 9.86 9.55 9.10 9.23 8.99 -
P/RPS 13.98 15.95 16.06 16.88 16.21 17.59 19.02 -18.53%
P/EPS 129.25 37.87 158.94 164.89 129.02 36.49 148.72 -8.92%
EY 0.77 2.64 0.63 0.61 0.78 2.74 0.67 9.70%
DY 2.02 0.00 1.52 0.00 2.20 0.00 1.67 13.51%
P/NAPS 3.34 3.40 3.91 4.12 3.70 3.89 3.96 -10.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 29/08/18 31/05/18 28/02/18 23/11/17 24/08/17 31/05/17 -
Price 9.90 9.84 9.80 9.55 9.39 9.08 9.18 -
P/RPS 13.98 16.02 15.97 16.88 16.72 17.31 19.42 -19.66%
P/EPS 129.25 38.03 157.97 164.89 133.13 35.90 151.86 -10.18%
EY 0.77 2.63 0.63 0.61 0.75 2.79 0.66 10.81%
DY 2.02 0.00 1.53 0.00 2.13 0.00 1.63 15.35%
P/NAPS 3.34 3.42 3.89 4.12 3.82 3.83 4.04 -11.90%

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