[HAPSENG] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -84.57%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,749,847 1,528,206 1,176,915 1,051,494 1,080,539 858,472 792,469 14.10%
PBT 239,309 230,756 214,264 186,316 169,360 199,952 134,684 10.04%
Tax -71,028 -67,078 -51,529 -38,004 -46,022 -54,080 -22,717 20.91%
NP 168,281 163,678 162,735 148,312 123,338 145,872 111,967 7.02%
-
NP to SH 157,982 154,453 150,498 140,206 110,889 125,413 102,785 7.42%
-
Tax Rate 29.68% 29.07% 24.05% 20.40% 27.17% 27.05% 16.87% -
Total Cost 1,581,566 1,364,528 1,014,180 903,182 957,201 712,600 680,502 15.08%
-
Net Worth 7,170,255 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 3,383,868 13.32%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 373,450 373,451 373,452 326,060 214,071 200,340 - -
Div Payout % 236.39% 241.79% 248.14% 232.56% 193.05% 159.74% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 7,170,255 6,273,983 5,651,573 4,369,210 4,067,357 3,465,886 3,383,868 13.32%
NOSH 2,489,681 2,489,681 2,489,681 2,173,736 2,140,714 2,003,402 2,114,917 2.75%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.62% 10.71% 13.83% 14.10% 11.41% 16.99% 14.13% -
ROE 2.20% 2.46% 2.66% 3.21% 2.73% 3.62% 3.04% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 70.28 61.38 47.27 48.37 50.48 42.85 37.47 11.04%
EPS 6.35 6.20 6.04 6.45 5.18 6.26 4.86 4.55%
DPS 15.00 15.00 15.00 15.00 10.00 10.00 0.00 -
NAPS 2.88 2.52 2.27 2.01 1.90 1.73 1.60 10.28%
Adjusted Per Share Value based on latest NOSH - 2,173,736
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 70.28 61.38 47.27 42.23 43.40 34.48 31.83 14.10%
EPS 6.35 6.20 6.04 5.63 4.45 5.04 4.13 7.42%
DPS 15.00 15.00 15.00 13.10 8.60 8.05 0.00 -
NAPS 2.88 2.52 2.27 1.7549 1.6337 1.3921 1.3592 13.32%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 9.90 9.86 8.99 7.53 4.55 3.01 1.73 -
P/RPS 14.09 16.06 19.02 15.57 9.01 7.02 4.62 20.41%
P/EPS 156.02 158.94 148.72 116.74 87.84 48.08 35.60 27.91%
EY 0.64 0.63 0.67 0.86 1.14 2.08 2.81 -21.84%
DY 1.52 1.52 1.67 1.99 2.20 3.32 0.00 -
P/NAPS 3.44 3.91 3.96 3.75 2.39 1.74 1.08 21.28%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 31/05/18 31/05/17 19/05/16 26/05/15 28/05/14 29/05/13 -
Price 9.90 9.80 9.18 7.69 4.82 3.24 1.84 -
P/RPS 14.09 15.97 19.42 15.90 9.55 7.56 4.91 19.19%
P/EPS 156.02 157.97 151.86 119.22 93.05 51.76 37.86 26.60%
EY 0.64 0.63 0.66 0.84 1.07 1.93 2.64 -21.02%
DY 1.52 1.53 1.63 1.95 2.07 3.09 0.00 -
P/NAPS 3.44 3.89 4.04 3.83 2.54 1.87 1.15 20.02%

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