[HAPSENG] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -21.24%
YoY- -14.62%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,309,068 1,791,046 1,839,323 1,724,059 1,773,856 1,425,945 1,408,293 -1.20%
PBT 114,599 185,019 514,528 501,745 774,796 197,338 209,900 -9.59%
Tax -44,376 -62,623 -178,940 -123,719 -66,462 -33,341 -40,513 1.52%
NP 70,223 122,396 335,588 378,026 708,334 163,997 169,387 -13.64%
-
NP to SH 37,364 98,023 300,531 351,990 681,960 156,246 144,200 -20.14%
-
Tax Rate 38.72% 33.85% 34.78% 24.66% 8.58% 16.90% 19.30% -
Total Cost 1,238,845 1,668,650 1,503,735 1,346,033 1,065,522 1,261,948 1,238,906 -0.00%
-
Net Worth 7,867,357 7,668,183 7,518,803 7,493,906 7,344,526 7,020,877 5,776,050 5.28%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 7,867,357 7,668,183 7,518,803 7,493,906 7,344,526 7,020,877 5,776,050 5.28%
NOSH 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 2,489,681 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.36% 6.83% 18.25% 21.93% 39.93% 11.50% 12.03% -
ROE 0.47% 1.28% 4.00% 4.70% 9.29% 2.23% 2.50% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.58 71.94 73.88 69.25 71.25 57.27 56.57 -1.21%
EPS 1.50 3.94 12.07 14.14 27.39 6.28 5.79 -20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.08 3.02 3.01 2.95 2.82 2.32 5.28%
Adjusted Per Share Value based on latest NOSH - 2,489,681
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.58 71.94 73.88 69.25 71.25 57.27 56.57 -1.21%
EPS 1.50 3.94 12.07 14.14 27.39 6.28 5.79 -20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.08 3.02 3.01 2.95 2.82 2.32 5.28%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.55 6.40 7.70 8.60 9.98 9.85 9.55 -
P/RPS 8.65 8.90 10.42 12.42 14.01 17.20 16.88 -10.53%
P/EPS 303.18 162.55 63.79 60.83 36.43 156.95 164.89 10.67%
EY 0.33 0.62 1.57 1.64 2.74 0.64 0.61 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.08 2.55 2.86 3.38 3.49 4.12 -16.06%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 24/02/22 25/02/21 26/02/20 27/02/19 28/02/18 -
Price 4.62 6.60 7.33 7.92 9.00 9.87 9.55 -
P/RPS 8.79 9.17 9.92 11.44 12.63 17.23 16.88 -10.30%
P/EPS 307.84 167.63 60.72 56.02 32.86 157.27 164.89 10.96%
EY 0.32 0.60 1.65 1.79 3.04 0.64 0.61 -10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.14 2.43 2.63 3.05 3.50 4.12 -15.87%

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