[HAPSENG] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -65.67%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,839,323 1,633,478 1,262,449 1,277,504 1,724,059 1,661,690 989,576 51.00%
PBT 514,528 561,522 172,190 201,658 501,745 278,252 92,639 212.64%
Tax -178,940 -155,553 -48,957 -61,104 -123,719 -67,046 -46,603 144.60%
NP 335,588 405,969 123,233 140,554 378,026 211,206 46,036 274.60%
-
NP to SH 300,531 381,554 97,516 120,832 351,990 193,734 44,078 258.31%
-
Tax Rate 34.78% 27.70% 28.43% 30.30% 24.66% 24.10% 50.31% -
Total Cost 1,503,735 1,227,509 1,139,216 1,136,950 1,346,033 1,450,484 943,540 36.32%
-
Net Worth 7,518,803 7,817,564 7,469,010 7,618,390 7,493,906 7,493,906 7,319,629 1.80%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 622,417 - 248,967 - 373,450 - -
Div Payout % - 163.13% - 206.04% - 192.76% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 7,518,803 7,817,564 7,469,010 7,618,390 7,493,906 7,493,906 7,319,629 1.80%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 18.25% 24.85% 9.76% 11.00% 21.93% 12.71% 4.65% -
ROE 4.00% 4.88% 1.31% 1.59% 4.70% 2.59% 0.60% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.88 65.61 50.71 51.31 69.25 66.74 39.75 50.99%
EPS 12.07 15.33 3.92 4.85 14.14 7.78 1.77 258.34%
DPS 0.00 25.00 0.00 10.00 0.00 15.00 0.00 -
NAPS 3.02 3.14 3.00 3.06 3.01 3.01 2.94 1.80%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.88 65.61 50.71 51.31 69.25 66.74 39.75 50.99%
EPS 12.07 15.33 3.92 4.85 14.14 7.78 1.77 258.34%
DPS 0.00 25.00 0.00 10.00 0.00 15.00 0.00 -
NAPS 3.02 3.14 3.00 3.06 3.01 3.01 2.94 1.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 7.70 7.95 7.80 8.35 8.60 7.14 8.80 -
P/RPS 10.42 12.12 15.38 16.27 12.42 10.70 22.14 -39.41%
P/EPS 63.79 51.87 199.14 172.05 60.83 91.76 497.05 -74.46%
EY 1.57 1.93 0.50 0.58 1.64 1.09 0.20 293.50%
DY 0.00 3.14 0.00 1.20 0.00 2.10 0.00 -
P/NAPS 2.55 2.53 2.60 2.73 2.86 2.37 2.99 -10.04%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 25/05/21 25/02/21 26/11/20 27/08/20 -
Price 7.33 7.62 8.22 7.90 7.92 8.30 7.88 -
P/RPS 9.92 11.61 16.21 15.40 11.44 12.44 19.83 -36.90%
P/EPS 60.72 49.72 209.86 162.77 56.02 106.66 445.09 -73.40%
EY 1.65 2.01 0.48 0.61 1.79 0.94 0.22 281.75%
DY 0.00 3.28 0.00 1.27 0.00 1.81 0.00 -
P/NAPS 2.43 2.43 2.74 2.58 2.63 2.76 2.68 -6.30%

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