[HAPSENG] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -47.43%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,773,856 1,425,945 1,408,293 1,208,839 1,081,895 983,267 1,033,317 9.41%
PBT 774,796 197,338 209,900 140,733 118,237 237,132 227,154 22.67%
Tax -66,462 -33,341 -40,513 -37,354 -22,250 -31,416 -64,866 0.40%
NP 708,334 163,997 169,387 103,379 95,987 205,716 162,288 27.82%
-
NP to SH 681,960 156,246 144,200 87,570 77,439 188,427 142,686 29.77%
-
Tax Rate 8.58% 16.90% 19.30% 26.54% 18.82% 13.25% 28.56% -
Total Cost 1,065,522 1,261,948 1,238,906 1,105,460 985,908 777,551 871,029 3.41%
-
Net Worth 7,344,526 7,020,877 5,776,050 5,502,195 4,249,438 3,970,272 3,347,939 13.98%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 7,344,526 7,020,877 5,776,050 5,502,195 4,249,438 3,970,272 3,347,939 13.98%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,157,075 2,146,093 1,992,821 3.77%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 39.93% 11.50% 12.03% 8.55% 8.87% 20.92% 15.71% -
ROE 9.29% 2.23% 2.50% 1.59% 1.82% 4.75% 4.26% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 71.25 57.27 56.57 48.55 50.16 45.82 51.85 5.43%
EPS 27.39 6.28 5.79 3.52 3.59 8.78 7.16 25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.82 2.32 2.21 1.97 1.85 1.68 9.83%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 71.25 57.27 56.57 48.55 43.46 39.49 41.50 9.42%
EPS 27.39 6.28 5.79 3.52 3.11 7.57 5.73 29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.82 2.32 2.21 1.7068 1.5947 1.3447 13.98%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 9.98 9.85 9.55 8.86 6.48 4.68 3.01 -
P/RPS 14.01 17.20 16.88 18.25 12.92 10.21 5.80 15.82%
P/EPS 36.43 156.95 164.89 251.90 180.50 53.30 42.04 -2.35%
EY 2.74 0.64 0.61 0.40 0.55 1.88 2.38 2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.49 4.12 4.01 3.29 2.53 1.79 11.17%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 23/02/17 24/02/16 26/02/15 27/02/14 -
Price 9.00 9.87 9.55 9.02 7.62 3.70 3.02 -
P/RPS 12.63 17.23 16.88 18.58 15.19 8.08 5.82 13.77%
P/EPS 32.86 157.27 164.89 256.45 212.26 42.14 42.18 -4.07%
EY 3.04 0.64 0.61 0.39 0.47 2.37 2.37 4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.50 4.12 4.08 3.87 2.00 1.80 9.18%

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