[HAPSENG] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 7.52%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,380,638 6,012,754 5,897,490 5,925,702 5,652,829 5,850,326 5,900,123 5.36%
PBT 1,514,402 1,449,898 1,437,115 1,153,845 1,074,294 1,106,935 1,379,986 6.39%
Tax -467,264 -444,554 -389,333 -300,826 -298,472 -308,090 -250,833 51.45%
NP 1,047,138 1,005,344 1,047,782 853,019 775,822 798,845 1,129,153 -4.90%
-
NP to SH 935,904 900,433 951,892 764,072 710,634 750,179 1,080,149 -9.12%
-
Tax Rate 30.85% 30.66% 27.09% 26.07% 27.78% 27.83% 18.18% -
Total Cost 5,333,500 5,007,410 4,849,708 5,072,683 4,877,007 5,051,481 4,770,970 7.72%
-
Net Worth 7,643,286 7,518,803 7,817,564 7,469,010 7,618,390 7,493,906 7,493,906 1.32%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 871,384 871,384 871,384 622,417 622,417 622,417 622,417 25.17%
Div Payout % 93.11% 96.77% 91.54% 81.46% 87.59% 82.97% 57.62% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 7,643,286 7,518,803 7,817,564 7,469,010 7,618,390 7,493,906 7,493,906 1.32%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.41% 16.72% 17.77% 14.40% 13.72% 13.65% 19.14% -
ROE 12.24% 11.98% 12.18% 10.23% 9.33% 10.01% 14.41% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 256.28 241.51 236.88 238.01 227.05 234.98 236.98 5.36%
EPS 37.59 36.17 38.23 30.69 28.54 30.13 43.39 -9.13%
DPS 35.00 35.00 35.00 25.00 25.00 25.00 25.00 25.17%
NAPS 3.07 3.02 3.14 3.00 3.06 3.01 3.01 1.32%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 256.28 241.51 236.88 238.01 227.05 234.98 236.98 5.36%
EPS 37.59 36.17 38.23 30.69 28.54 30.13 43.39 -9.13%
DPS 35.00 35.00 35.00 25.00 25.00 25.00 25.00 25.17%
NAPS 3.07 3.02 3.14 3.00 3.06 3.01 3.01 1.32%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 7.48 7.70 7.95 7.80 8.35 8.60 7.14 -
P/RPS 2.92 3.19 3.36 3.28 3.68 3.66 3.01 -2.00%
P/EPS 19.90 21.29 20.79 25.42 29.25 28.54 16.46 13.50%
EY 5.03 4.70 4.81 3.93 3.42 3.50 6.08 -11.88%
DY 4.68 4.55 4.40 3.21 2.99 2.91 3.50 21.39%
P/NAPS 2.44 2.55 2.53 2.60 2.73 2.86 2.37 1.96%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 25/11/21 25/08/21 25/05/21 25/02/21 26/11/20 -
Price 7.60 7.33 7.62 8.22 7.90 7.92 8.30 -
P/RPS 2.97 3.04 3.22 3.45 3.48 3.37 3.50 -10.37%
P/EPS 20.22 20.27 19.93 26.78 27.68 26.28 19.13 3.76%
EY 4.95 4.93 5.02 3.73 3.61 3.80 5.23 -3.60%
DY 4.61 4.77 4.59 3.04 3.16 3.16 3.01 32.90%
P/NAPS 2.48 2.43 2.43 2.74 2.58 2.63 2.76 -6.88%

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