[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -39.86%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 5,900,004 6,999,388 6,112,824 4,707,660 4,205,976 4,322,156 3,433,888 9.43%
PBT 937,196 957,236 923,024 857,056 745,264 677,440 799,808 2.67%
Tax -282,888 -284,112 -268,312 -206,116 -152,016 -184,088 -216,320 4.56%
NP 654,308 673,124 654,712 650,940 593,248 493,352 583,488 1.92%
-
NP to SH 641,508 631,928 617,812 601,992 560,824 443,556 501,652 4.17%
-
Tax Rate 30.18% 29.68% 29.07% 24.05% 20.40% 27.17% 27.05% -
Total Cost 5,245,696 6,326,264 5,458,112 4,056,720 3,612,728 3,828,804 2,850,400 10.69%
-
Net Worth 7,469,010 7,170,255 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 13.63%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 995,868 1,493,803 1,493,805 1,493,808 1,304,241 856,285 801,360 3.68%
Div Payout % 155.24% 236.39% 241.79% 248.14% 232.56% 193.05% 159.74% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 7,469,010 7,170,255 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 13.63%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,173,736 2,140,714 2,003,402 3.68%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.09% 9.62% 10.71% 13.83% 14.10% 11.41% 16.99% -
ROE 8.59% 8.81% 9.85% 10.65% 12.84% 10.91% 14.47% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 236.98 281.14 245.53 189.09 193.49 201.90 171.40 5.54%
EPS 25.76 25.40 24.80 24.16 25.80 20.72 25.04 0.47%
DPS 40.00 60.00 60.00 60.00 60.00 40.00 40.00 0.00%
NAPS 3.00 2.88 2.52 2.27 2.01 1.90 1.73 9.59%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 236.98 281.14 245.53 189.09 168.94 173.60 137.92 9.43%
EPS 25.77 25.38 24.81 24.18 22.53 17.82 20.15 4.18%
DPS 40.00 60.00 60.00 60.00 52.39 34.39 32.19 3.68%
NAPS 3.00 2.88 2.52 2.27 1.7549 1.6337 1.3921 13.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 7.62 9.90 9.86 8.99 7.53 4.55 3.01 -
P/RPS 3.22 3.52 4.02 4.75 3.89 2.25 1.76 10.58%
P/EPS 29.57 39.00 39.73 37.18 29.19 21.96 12.02 16.17%
EY 3.38 2.56 2.52 2.69 3.43 4.55 8.32 -13.92%
DY 5.25 6.06 6.09 6.67 7.97 8.79 13.29 -14.32%
P/NAPS 2.54 3.44 3.91 3.96 3.75 2.39 1.74 6.50%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 19/05/16 26/05/15 28/05/14 -
Price 7.49 9.90 9.80 9.18 7.69 4.82 3.24 -
P/RPS 3.16 3.52 3.99 4.85 3.97 2.39 1.89 8.93%
P/EPS 29.07 39.00 39.49 37.97 29.81 23.26 12.94 14.42%
EY 3.44 2.56 2.53 2.63 3.36 4.30 7.73 -12.61%
DY 5.34 6.06 6.12 6.54 7.80 8.30 12.35 -13.03%
P/NAPS 2.50 3.44 3.89 4.04 3.83 2.54 1.87 4.95%

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