[HAPSENG] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.03%
YoY- 13.55%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,208,839 1,081,895 983,267 1,033,317 1,131,508 974,637 810,881 6.87%
PBT 140,733 118,237 237,132 227,154 214,278 164,946 171,514 -3.24%
Tax -37,354 -22,250 -31,416 -64,866 -74,972 -28,451 -40,620 -1.38%
NP 103,379 95,987 205,716 162,288 139,306 136,495 130,894 -3.85%
-
NP to SH 87,570 77,439 188,427 142,686 125,662 111,746 103,099 -2.68%
-
Tax Rate 26.54% 18.82% 13.25% 28.56% 34.99% 17.25% 23.68% -
Total Cost 1,105,460 985,908 777,551 871,029 992,202 838,142 679,987 8.42%
-
Net Worth 5,502,195 4,249,438 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 16.01%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 127,941 102,780 114,964 -
Div Payout % - - - - 101.81% 91.98% 111.51% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 5,502,195 4,249,438 3,970,272 3,347,939 3,433,108 3,302,083 2,254,207 16.01%
NOSH 2,489,681 2,157,075 2,146,093 1,992,821 2,132,365 2,186,810 563,551 28.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.55% 8.87% 20.92% 15.71% 12.31% 14.00% 16.14% -
ROE 1.59% 1.82% 4.75% 4.26% 3.66% 3.38% 4.57% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.55 50.16 45.82 51.85 53.06 44.57 143.89 -16.54%
EPS 3.52 3.59 8.78 7.16 5.89 5.11 5.69 -7.68%
DPS 0.00 0.00 0.00 0.00 6.00 4.70 20.40 -
NAPS 2.21 1.97 1.85 1.68 1.61 1.51 4.00 -9.40%
Adjusted Per Share Value based on latest NOSH - 1,992,821
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.55 43.46 39.49 41.50 45.45 39.15 32.57 6.87%
EPS 3.52 3.11 7.57 5.73 5.05 4.49 4.14 -2.66%
DPS 0.00 0.00 0.00 0.00 5.14 4.13 4.62 -
NAPS 2.21 1.7068 1.5947 1.3447 1.3789 1.3263 0.9054 16.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 8.86 6.48 4.68 3.01 1.74 1.59 2.36 -
P/RPS 18.25 12.92 10.21 5.80 3.28 3.57 1.64 49.36%
P/EPS 251.90 180.50 53.30 42.04 29.53 31.12 12.90 64.02%
EY 0.40 0.55 1.88 2.38 3.39 3.21 7.75 -38.95%
DY 0.00 0.00 0.00 0.00 3.45 2.96 8.64 -
P/NAPS 4.01 3.29 2.53 1.79 1.08 1.05 0.59 37.59%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 26/02/15 27/02/14 28/02/13 14/02/12 18/02/11 -
Price 9.02 7.62 3.70 3.02 1.57 1.68 2.27 -
P/RPS 18.58 15.19 8.08 5.82 2.96 3.77 1.58 50.74%
P/EPS 256.45 212.26 42.14 42.18 26.64 32.88 12.41 65.57%
EY 0.39 0.47 2.37 2.37 3.75 3.04 8.06 -39.60%
DY 0.00 0.00 0.00 0.00 3.82 2.80 8.99 -
P/NAPS 4.08 3.87 2.00 1.80 0.98 1.11 0.57 38.78%

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