[HAPSENG] YoY Cumulative 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- -86.01%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,277,504 1,475,001 1,749,847 1,528,206 1,176,915 1,051,494 1,080,539 2.82%
PBT 201,658 234,299 239,309 230,756 214,264 186,316 169,360 2.94%
Tax -61,104 -70,722 -71,028 -67,078 -51,529 -38,004 -46,022 4.83%
NP 140,554 163,577 168,281 163,678 162,735 148,312 123,338 2.19%
-
NP to SH 120,832 160,377 157,982 154,453 150,498 140,206 110,889 1.44%
-
Tax Rate 30.30% 30.18% 29.68% 29.07% 24.05% 20.40% 27.17% -
Total Cost 1,136,950 1,311,424 1,581,566 1,364,528 1,014,180 903,182 957,201 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 248,967 248,967 373,450 373,451 373,452 326,060 214,071 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 1.59% 2.15% 2.20% 2.46% 2.66% 3.21% 2.73% -
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 51.31 59.24 70.28 61.38 47.27 48.37 50.48 0.27%
EPS 4.85 6.44 6.35 6.20 6.04 6.45 5.18 -1.09%
DPS 10.00 10.00 15.00 15.00 15.00 15.00 10.00 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 51.31 59.24 70.28 61.38 47.27 42.23 43.40 2.82%
EPS 4.85 6.44 6.35 6.20 6.04 5.63 4.45 1.44%
DPS 10.00 10.00 15.00 15.00 15.00 13.10 8.60 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 16.27 12.86 14.09 16.06 19.02 15.57 9.01 10.34%
P/EPS 172.05 118.29 156.02 158.94 148.72 116.74 87.84 11.84%
EY 0.58 0.85 0.64 0.63 0.67 0.86 1.14 -10.64%
DY 1.20 1.31 1.52 1.52 1.67 1.99 2.20 -9.60%
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 15.40 12.64 14.09 15.97 19.42 15.90 9.55 8.28%
P/EPS 162.77 116.27 156.02 157.97 151.86 119.22 93.05 9.75%
EY 0.61 0.86 0.64 0.63 0.66 0.84 1.07 -8.93%
DY 1.27 1.34 1.52 1.53 1.63 1.95 2.07 -7.81%
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