[HAPSENG] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.93%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,051,494 1,080,539 858,472 792,469 850,552 751,347 587,180 10.18%
PBT 186,316 169,360 199,952 134,684 138,160 144,985 73,945 16.63%
Tax -38,004 -46,022 -54,080 -22,717 -32,358 -35,747 -16,507 14.89%
NP 148,312 123,338 145,872 111,967 105,802 109,238 57,438 17.11%
-
NP to SH 140,206 110,889 125,413 102,785 86,161 82,174 39,482 23.49%
-
Tax Rate 20.40% 27.17% 27.05% 16.87% 23.42% 24.66% 22.32% -
Total Cost 903,182 957,201 712,600 680,502 744,750 642,109 529,742 9.29%
-
Net Worth 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 2,665,864 2,376,804 10.66%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 326,060 214,071 200,340 - - - - -
Div Payout % 232.56% 193.05% 159.74% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 2,665,864 2,376,804 10.66%
NOSH 2,173,736 2,140,714 2,003,402 2,114,917 2,181,291 563,607 563,223 25.21%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.10% 11.41% 16.99% 14.13% 12.44% 14.54% 9.78% -
ROE 3.21% 2.73% 3.62% 3.04% 2.63% 3.08% 1.66% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.37 50.48 42.85 37.47 38.99 133.31 104.25 -12.00%
EPS 6.45 5.18 6.26 4.86 3.95 14.58 7.01 -1.37%
DPS 15.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.90 1.73 1.60 1.50 4.73 4.22 -11.61%
Adjusted Per Share Value based on latest NOSH - 2,114,917
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.23 43.40 34.48 31.83 34.16 30.18 23.58 10.18%
EPS 5.63 4.45 5.04 4.13 3.46 3.30 1.59 23.43%
DPS 13.10 8.60 8.05 0.00 0.00 0.00 0.00 -
NAPS 1.7549 1.6337 1.3921 1.3592 1.3142 1.0708 0.9547 10.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 7.53 4.55 3.01 1.73 1.69 2.15 0.88 -
P/RPS 15.57 9.01 7.02 4.62 4.33 1.61 0.84 62.60%
P/EPS 116.74 87.84 48.08 35.60 42.78 14.75 12.55 44.97%
EY 0.86 1.14 2.08 2.81 2.34 6.78 7.97 -30.97%
DY 1.99 2.20 3.32 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.39 1.74 1.08 1.13 0.45 0.21 61.60%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 26/05/15 28/05/14 29/05/13 29/05/12 06/05/11 27/05/10 -
Price 7.69 4.82 3.24 1.84 1.62 1.97 0.93 -
P/RPS 15.90 9.55 7.56 4.91 4.15 1.48 0.89 61.61%
P/EPS 119.22 93.05 51.76 37.86 41.01 13.51 13.27 44.13%
EY 0.84 1.07 1.93 2.64 2.44 7.40 7.54 -30.61%
DY 1.95 2.07 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 2.54 1.87 1.15 1.08 0.42 0.22 60.91%

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