[HAPSENG] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -85.28%
YoY- -11.58%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,528,206 1,176,915 1,051,494 1,080,539 858,472 792,469 850,552 10.25%
PBT 230,756 214,264 186,316 169,360 199,952 134,684 138,160 8.92%
Tax -67,078 -51,529 -38,004 -46,022 -54,080 -22,717 -32,358 12.91%
NP 163,678 162,735 148,312 123,338 145,872 111,967 105,802 7.53%
-
NP to SH 154,453 150,498 140,206 110,889 125,413 102,785 86,161 10.21%
-
Tax Rate 29.07% 24.05% 20.40% 27.17% 27.05% 16.87% 23.42% -
Total Cost 1,364,528 1,014,180 903,182 957,201 712,600 680,502 744,750 10.61%
-
Net Worth 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 11.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 373,451 373,452 326,060 214,071 200,340 - - -
Div Payout % 241.79% 248.14% 232.56% 193.05% 159.74% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 3,383,868 3,271,936 11.45%
NOSH 2,489,681 2,489,681 2,173,736 2,140,714 2,003,402 2,114,917 2,181,291 2.22%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.71% 13.83% 14.10% 11.41% 16.99% 14.13% 12.44% -
ROE 2.46% 2.66% 3.21% 2.73% 3.62% 3.04% 2.63% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 61.38 47.27 48.37 50.48 42.85 37.47 38.99 7.85%
EPS 6.20 6.04 6.45 5.18 6.26 4.86 3.95 7.79%
DPS 15.00 15.00 15.00 10.00 10.00 0.00 0.00 -
NAPS 2.52 2.27 2.01 1.90 1.73 1.60 1.50 9.02%
Adjusted Per Share Value based on latest NOSH - 2,140,714
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 61.38 47.27 42.23 43.40 34.48 31.83 34.16 10.25%
EPS 6.20 6.04 5.63 4.45 5.04 4.13 3.46 10.20%
DPS 15.00 15.00 13.10 8.60 8.05 0.00 0.00 -
NAPS 2.52 2.27 1.7549 1.6337 1.3921 1.3592 1.3142 11.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 9.86 8.99 7.53 4.55 3.01 1.73 1.69 -
P/RPS 16.06 19.02 15.57 9.01 7.02 4.62 4.33 24.40%
P/EPS 158.94 148.72 116.74 87.84 48.08 35.60 42.78 24.43%
EY 0.63 0.67 0.86 1.14 2.08 2.81 2.34 -19.63%
DY 1.52 1.67 1.99 2.20 3.32 0.00 0.00 -
P/NAPS 3.91 3.96 3.75 2.39 1.74 1.08 1.13 22.97%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 19/05/16 26/05/15 28/05/14 29/05/13 29/05/12 -
Price 9.80 9.18 7.69 4.82 3.24 1.84 1.62 -
P/RPS 15.97 19.42 15.90 9.55 7.56 4.91 4.15 25.16%
P/EPS 157.97 151.86 119.22 93.05 51.76 37.86 41.01 25.18%
EY 0.63 0.66 0.84 1.07 1.93 2.64 2.44 -20.19%
DY 1.53 1.63 1.95 2.07 3.09 0.00 0.00 -
P/NAPS 3.89 4.04 3.83 2.54 1.87 1.15 1.08 23.79%

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