T-O (am): 3.88 (08:59:00)
T-O (pm): 3.88 (14:29:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
21 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 1,476.86 | 318.98 | 193.11 | 13.1% | 10.00 | 7.76 | 4.4% | 3.9% | 13.5% | 283.9% | ||||||||
27 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 1,415.03 | 268.10 | 170.13 | 12.0% | 0.00 | 6.83 | 5.6% | 14.2% | 23.9% | 74.3% | ||||||||
29 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 1,339.42 | 223.96 | 137.28 | 10.2% | 10.00 | 5.51 | 2.3% | 15.8% | 267.4% | 170.4% | ||||||||
28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 1,309.07 | 114.60 | 37.36 | 2.9% | 0.00 | 1.50 | 14.8% | 26.9% | 25.7% | 61.9% | ||||||||
21 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 1,537.39 | 138.53 | 50.30 | 3.3% | 15.00 | 2.02 | 6.7% | 22.1% | 92.4% | 91.1% | ||||||||
24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 1,648.36 | 729.05 | 661.89 | 40.1% | 0.00 | 26.59 | 3.6% | 3.1% | 1203.8% | 399.2% | ||||||||
25 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 1,591.30 | 119.74 | 50.77 | 3.2% | 10.00 | 2.04 | 11.2% | 3.3% | 48.2% | 67.5% | ||||||||
23 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 1,791.05 | 185.02 | 98.02 | 5.5% | 0.00 | 3.94 | 9.2% | 2.6% | 82.6% | 67.4% | ||||||||
24 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 1,973.15 | 647.33 | 563.75 | 28.6% | 20.00 | 22.64 | 16.0% | 20.8% | 325.2% | 47.8% | ||||||||
25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 1,700.91 | 231.95 | 132.58 | 7.8% | 0.00 | 5.33 | 3.4% | 34.7% | 15.2% | 36.0% | ||||||||
27 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 1,645.39 | 266.16 | 156.30 | 9.5% | 10.00 | 6.28 | 10.5% | 28.8% | 48.0% | 29.4% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 1,839.32 | 514.53 | 300.53 | 16.3% | 0.00 | 12.07 | 12.6% | 6.7% | 21.2% | 14.6% | ||||||||
25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 1,633.48 | 561.52 | 381.55 | 23.4% | 25.00 | 15.33 | 29.4% | 1.7% | 291.3% | 97.0% | ||||||||
25 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 1,262.45 | 172.19 | 97.52 | 7.7% | 0.00 | 3.92 | 1.2% | 27.6% | 19.3% | 121.2% | ||||||||
25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 1,277.50 | 201.66 | 120.83 | 9.5% | 10.00 | 4.85 | 25.9% | 13.4% | 65.7% | 24.7% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 1,724.06 | 501.75 | 351.99 | 20.4% | 0.00 | 14.14 | 3.8% | 2.8% | 81.7% | 48.4% | ||||||||
26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 1,661.69 | 278.25 | 193.73 | 11.7% | 15.00 | 7.78 | 67.9% | 9.0% | 339.5% | 0.3% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 989.58 | 92.64 | 44.08 | 4.5% | 0.00 | 1.77 | 32.9% | 43.3% | 72.5% | 66.0% | ||||||||
29 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 1,475.00 | 234.30 | 160.38 | 10.9% | 10.00 | 6.44 | 16.9% | 15.7% | 76.5% | 1.5% | ||||||||
26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 1,773.86 | 774.80 | 681.96 | 38.5% | 0.00 | 27.39 | 2.9% | 24.4% | 253.1% | 336.5% | ||||||||
21 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 1,826.56 | 270.82 | 193.14 | 10.6% | 20.00 | 7.76 | 4.6% | 3.6% | 48.8% | 1.3% | ||||||||
29 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 1,745.80 | 191.89 | 129.79 | 7.4% | 0.00 | 5.21 | 0.2% | 14.2% | 17.9% | 79.8% | ||||||||
31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 1,749.85 | 239.31 | 157.98 | 9.0% | 15.00 | 6.35 | 22.7% | 14.5% | 1.1% | 2.3% | ||||||||
27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 1,425.94 | 197.34 | 156.25 | 11.0% | 0.00 | 6.28 | 19.1% | 1.2% | 18.1% | 8.3% | ||||||||
22 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 1,762.91 | 252.89 | 190.69 | 10.8% | 20.00 | 7.66 | 15.3% | 26.1% | 70.4% | 8.6% | ||||||||
29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 1,529.46 | 713.20 | 644.22 | 42.1% | 0.00 | 25.88 | 0.1% | 17.1% | 317.1% | 2.3% | ||||||||
31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 1,528.21 | 230.76 | 154.45 | 10.1% | 15.00 | 6.20 | 8.5% | 29.9% | 7.1% | 0.1% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 1,408.29 | 209.90 | 144.20 | 10.2% | 0.00 | 5.79 | 0.7% | 16.5% | 17.9% | 35.4% | ||||||||
23 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 1,398.07 | 259.13 | 175.61 | 12.6% | 20.00 | 7.05 | 7.0% | 1.2% | 72.1% | 5.4% | ||||||||
24 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 1,306.29 | 701.50 | 629.72 | 48.2% | 0.00 | 25.29 | 11.1% | 7.3% | 307.9% | 7.2% | ||||||||
31 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 1,176.08 | 224.86 | 154.38 | 13.1% | 15.00 | 6.20 | 2.7% | 11.8% | 45.0% | 10.1% | ||||||||
23 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 1,208.84 | 163.92 | 106.48 | 8.8% | 0.00 | 4.28 | 14.5% | 11.7% | 36.1% | 37.5% | ||||||||
24 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 1,414.54 | 258.48 | 166.58 | 11.8% | 20.00 | 6.73 | 16.2% | 21.5% | 71.7% | 2.1% | ||||||||
25 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 1,216.84 | 640.50 | 587.69 | 48.3% | 0.00 | 25.44 | 15.7% | 10.8% | 319.2% | 5.5% | ||||||||
19 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 1,051.49 | 186.32 | 140.21 | 13.3% | 15.00 | 6.45 | 2.8% | 2.7% | 81.0% | 26.4% | ||||||||
24 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 1,081.89 | 118.24 | 77.44 | 7.2% | 0.00 | 3.59 | 7.0% | 10.0% | 52.5% | 58.9% | ||||||||
25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 1,163.99 | 228.36 | 163.10 | 14.0% | 10.00 | 7.58 | 6.0% | 40.4% | 70.7% | 16.1% | ||||||||
26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 1,097.69 | 601.64 | 557.04 | 50.8% | 10.00 | 25.91 | 1.6% | 0.0% | 402.3% | 127.2% | ||||||||
26 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 1,080.54 | 169.36 | 110.89 | 10.3% | 10.00 | 5.18 | 9.9% | 25.9% | 41.1% | 11.6% | ||||||||
26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 983.27 | 237.13 | 188.43 | 19.2% | 0.00 | 8.78 | 18.6% | 4.8% | 3.1% | 32.1% |
EPS | 21.61 sen |
Trailing PE (Sector Median: 12.8) | 18.0 |
PEG | 24.4 |
Altman Z | 0.6 |
Beaver | 0.006 |
Current Ratio | 1.62 |
Debt-Equity (DE) Ratio | 1.21 |
FCF Yield | -0.2 % |
Revenue QoQ | 4.37 % |
Revenue YoY | -3.94% |
Profit QoQ | 13.51 % |
Profit YoY | 283.9 % |
Profit Margin (Sector Median: 7.3) | 9.71 % |
ROE (ROIC: 7.14) | 11.07 % |
Dividend Per Share (DPS) | 20.0 sen |
Dividend Yield (DY) | 6.44 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 12.8) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 7.3) | |
ROE (ROIC: 2.39) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 3.24 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 193.11 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 3885.91 |
Expected Revenue (M) | 30914.19 |
Expected Growth (%) | 28.0 |
No transaction in the last 2 months.
Market Cap: 9657 M.
Market Cap Class: Titans
Number of Shares: 2489 M.
Adjusted Float: 22.4%.
Stock highly correlated with
JADI (76%)
M&A (69%)
OVH (68%)
HIBISCS (67%)
HSCB is a diversified conglomerate with six core businesses - plantations, property investment and development, credit financing, automotive, fertilizers trading and building materials.
Sectors: MSCI, Diversified Industrials, Industrial Products & Services, Automotive & Automobiles, Mid Cap
Code: 3034
Website: http://www.hapseng.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023