[HAPSENG] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -44.03%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 5,110,016 5,900,004 6,999,388 6,112,824 4,707,660 4,205,976 4,322,156 2.82%
PBT 806,632 937,196 957,236 923,024 857,056 745,264 677,440 2.94%
Tax -244,416 -282,888 -284,112 -268,312 -206,116 -152,016 -184,088 4.83%
NP 562,216 654,308 673,124 654,712 650,940 593,248 493,352 2.19%
-
NP to SH 483,328 641,508 631,928 617,812 601,992 560,824 443,556 1.44%
-
Tax Rate 30.30% 30.18% 29.68% 29.07% 24.05% 20.40% 27.17% -
Total Cost 4,547,800 5,245,696 6,326,264 5,458,112 4,056,720 3,612,728 3,828,804 2.90%
-
Net Worth 7,618,390 7,469,010 7,170,255 6,273,983 5,651,573 4,369,210 4,067,357 11.01%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 995,868 995,868 1,493,803 1,493,805 1,493,808 1,304,241 856,285 2.54%
Div Payout % 206.04% 155.24% 236.39% 241.79% 248.14% 232.56% 193.05% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 7,618,390 7,469,010 7,170,255 6,273,983 5,651,573 4,369,210 4,067,357 11.01%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,173,736 2,140,714 2.54%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.00% 11.09% 9.62% 10.71% 13.83% 14.10% 11.41% -
ROE 6.34% 8.59% 8.81% 9.85% 10.65% 12.84% 10.91% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 205.25 236.98 281.14 245.53 189.09 193.49 201.90 0.27%
EPS 19.40 25.76 25.40 24.80 24.16 25.80 20.72 -1.09%
DPS 40.00 40.00 60.00 60.00 60.00 60.00 40.00 0.00%
NAPS 3.06 3.00 2.88 2.52 2.27 2.01 1.90 8.25%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 205.25 236.98 281.14 245.53 189.09 168.94 173.60 2.82%
EPS 19.41 25.77 25.38 24.81 24.18 22.53 17.82 1.43%
DPS 40.00 40.00 60.00 60.00 60.00 52.39 34.39 2.54%
NAPS 3.06 3.00 2.88 2.52 2.27 1.7549 1.6337 11.01%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 8.35 7.62 9.90 9.86 8.99 7.53 4.55 -
P/RPS 4.07 3.22 3.52 4.02 4.75 3.89 2.25 10.37%
P/EPS 43.01 29.57 39.00 39.73 37.18 29.19 21.96 11.84%
EY 2.32 3.38 2.56 2.52 2.69 3.43 4.55 -10.60%
DY 4.79 5.25 6.06 6.09 6.67 7.97 8.79 -9.61%
P/NAPS 2.73 2.54 3.44 3.91 3.96 3.75 2.39 2.23%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/05/20 31/05/19 31/05/18 31/05/17 19/05/16 26/05/15 -
Price 7.90 7.49 9.90 9.80 9.18 7.69 4.82 -
P/RPS 3.85 3.16 3.52 3.99 4.85 3.97 2.39 8.26%
P/EPS 40.69 29.07 39.00 39.49 37.97 29.81 23.26 9.75%
EY 2.46 3.44 2.56 2.53 2.63 3.36 4.30 -8.87%
DY 5.06 5.34 6.06 6.12 6.54 7.80 8.30 -7.91%
P/NAPS 2.58 2.50 3.44 3.89 4.04 3.83 2.54 0.26%

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