25 XP   0   0   10

Hap Seng Consolidated Bhd
Buy, Hold or Sell?

Let's analyse Hap Seng Consolidated Bhd together

PenkeI guess you are interested in Hap Seng Consolidated Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Hap Seng Consolidated Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Hap Seng Consolidated Bhd

I send you an email if I find something interesting about Hap Seng Consolidated Bhd.

Quick analysis of Hap Seng Consolidated Bhd (30 sec.)










What can you expect buying and holding a share of Hap Seng Consolidated Bhd? (30 sec.)

How much money do you get?

How much money do you get?
RM0.04
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
RM3.83
Expected worth in 1 year
RM4.11
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
RM0.46
Return On Investment
10.0%

For what price can you sell your share?

Current Price per Share
RM4.63
Expected price per share
RM3.21 - RM4.8648
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Hap Seng Consolidated Bhd (5 min.)




Live pricePrice per Share (EOD)

RM4.63

Intrinsic Value Per Share

RM-2.42 - RM2.51

Total Value Per Share

RM1.41 - RM6.34

2. Growth of Hap Seng Consolidated Bhd (5 min.)




Is Hap Seng Consolidated Bhd growing?

Current yearPrevious yearGrowGrow %
How rich?$2b$1.8b$82.5m4.2%

How much money is Hap Seng Consolidated Bhd making?

Current yearPrevious yearGrowGrow %
Making money$74.5m$53.6m$20.8m28.0%
Net Profit Margin19.7%14.7%--

How much money comes from the company's main activities?

3. Financial Health of Hap Seng Consolidated Bhd (5 min.)




4. Comparing to competitors in the Conglomerates industry (5 min.)




  Industry Rankings (Conglomerates)  

3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Hap Seng Consolidated Bhd? (5 min.)

Welcome investor! Hap Seng Consolidated Bhd's management wants to use your money to grow the business. In return you get a share of Hap Seng Consolidated Bhd.

What can you expect buying and holding a share of Hap Seng Consolidated Bhd?

First you should know what it really means to hold a share of Hap Seng Consolidated Bhd. And how you can make/lose money.

Speculation

The Price per Share of Hap Seng Consolidated Bhd is RM4.63. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Hap Seng Consolidated Bhd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Hap Seng Consolidated Bhd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is RM3.83. Based on the TTM, the Book Value Change Per Share is RM0.07 per quarter. Based on the YOY, the Book Value Change Per Share is RM0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is RM0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hap Seng Consolidated Bhd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 RM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per Share
Usd Eps0.061.2%0.030.6%0.020.4%0.020.4%0.020.4%
Usd Book Value Change Per Share0.040.8%0.020.3%0.000.1%0.000.1%0.010.3%
Usd Dividend Per Share0.000.0%0.010.2%0.010.3%0.010.3%0.010.3%
Usd Total Gains Per Share0.040.8%0.020.5%0.020.4%0.020.4%0.030.6%
Usd Price Per Share0.67-1.11-1.62-1.69-1.55-
Price to Earnings Ratio2.94-28.22-23.04-34.45-28.99-
Price-to-Total Gains Ratio17.05-137.45--15.76-65.85-219.08-
Price to Book Ratio0.82-1.40-2.13-2.28-2.58-
Price-to-Total Gains Ratio17.05-137.45--15.76-65.85-219.08-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.988505
Number of shares1011
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.020.00
Usd Total Gains Per Share0.020.02
Gains per Quarter (1011 shares)25.0219.10
Gains per Year (1011 shares)100.1076.41
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1396190571966
27812219011538142
311818329017257218
415724439023076294
519630549028795370
6235366590345114446
7274427690402133522
8313487790460152598
9353548890517171674
10392609990575190750

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%46.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%12.08.00.060.0%26.014.00.065.0%29.017.00.063.0%
Dividend per Share2.00.02.050.0%8.00.04.066.7%16.00.04.080.0%31.00.09.077.5%35.00.011.076.1%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%43.03.00.093.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Hap Seng Consolidated Bhd

About Hap Seng Consolidated Bhd

Hap Seng Consolidated Berhad, an investment holding company, engages in the plantation, property investment and development, credit financing, automotive, trading, and building materials businesses in Malaysia and internationally. The company cultivates oil palm, and harvests and processes fresh fruit bunches into crude palm oil. It holds and develops residential, commercial, and industrial properties; and offers financial services, including hire purchase, leasing, and term loan for small and medium enterprises. The company operates as a dealer for Mercedes-Benz vehicles that include logging and general-purpose trucks, buses, and passenger vehicles, as well as spare parts; supplies various fertilizers comprising muriate of potash, ammonium sulphate, kieserite, rock phosphate, and other NPK fertilizers; trades in building materials, such as steel bars, cement, tiles, iron and metal, building chemicals, interior fittings, plywood, sanitary ware, and petroleum products, as well as ceramic tiles, stones, mosaic, and wood flooring products. It produces and sells quarry and asphalt products for infrastructure and construction industry; clay bricks, facing and double bricks, and clay pavers; and agro-chemicals. The company provides repairing, painting and servicing of motor vehicles; management and maintenance services, construction, treasury management functions, and recreational facilities services; leases vehicles; trades in marketable securities; operates hotels and resort; and deals in stone and wood for home furnishing. It engages in investment in retail mall and car park, intellectual property holding and management; storage and warehousing of furniture and related products; and grocery stores, and food and beverage businesses. The company was formerly known as The East Asiatic Company (Malaysia) Berhad. The company was incorporated in 1976 and is based in Kuala Lumpur, Malaysia. Hap Seng Consolidated Berhad is a subsidiary of Gek Poh (Holdings) Sdn Bhd.

Fundamental data was last updated by Penke on 2023-09-16 21:51:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Hap Seng Consolidated Bhd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Hap Seng Consolidated Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare Hap Seng Consolidated Bhd to the Conglomerates industry mean.
  • A Net Profit Margin of 40.2% means that RM0.40 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Hap Seng Consolidated Bhd:

  • The MRQ is 40.2%. The company is making a huge profit. +2
  • The TTM is 19.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ40.2%TTM19.7%+20.5%
TTM19.7%YOY14.7%+5.0%
TTM19.7%5Y14.5%+5.2%
5Y14.5%10Y17.5%-3.0%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ40.2%3.9%+36.3%
TTM19.7%4.0%+15.7%
YOY14.7%4.5%+10.2%
5Y14.5%3.3%+11.2%
10Y17.5%3.8%+13.7%
1.1.2. Return on Assets

Shows how efficient Hap Seng Consolidated Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hap Seng Consolidated Bhd to the Conglomerates industry mean.
  • 3.4% Return on Assets means that Hap Seng Consolidated Bhd generated RM0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hap Seng Consolidated Bhd:

  • The MRQ is 3.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.4%TTM1.8%+1.6%
TTM1.8%YOY1.4%+0.4%
TTM1.8%5Y1.4%+0.5%
5Y1.4%10Y1.9%-0.5%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%0.9%+2.5%
TTM1.8%0.9%+0.9%
YOY1.4%0.9%+0.5%
5Y1.4%0.7%+0.7%
10Y1.9%0.8%+1.1%
1.1.3. Return on Equity

Shows how efficient Hap Seng Consolidated Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hap Seng Consolidated Bhd to the Conglomerates industry mean.
  • 8.1% Return on Equity means Hap Seng Consolidated Bhd generated RM0.08 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Hap Seng Consolidated Bhd:

  • The MRQ is 8.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ8.1%TTM4.3%+3.8%
TTM4.3%YOY3.3%+1.0%
TTM4.3%5Y3.2%+1.1%
5Y3.2%10Y4.1%-0.9%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1%2.2%+5.9%
TTM4.3%2.5%+1.8%
YOY3.3%2.7%+0.6%
5Y3.2%1.9%+1.3%
10Y4.1%2.2%+1.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Hap Seng Consolidated Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Hap Seng Consolidated Bhd is operating .

  • Measures how much profit Hap Seng Consolidated Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Hap Seng Consolidated Bhd to the Conglomerates industry mean.
  • An Operating Margin of 10.7% means the company generated RM0.11  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Hap Seng Consolidated Bhd:

  • The MRQ is 10.7%. The company is operating less efficient.
  • The TTM is 11.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.7%TTM11.1%-0.4%
TTM11.1%YOY15.9%-4.7%
TTM11.1%5Y11.5%-0.4%
5Y11.5%10Y7.4%+4.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ10.7%8.6%+2.1%
TTM11.1%2.8%+8.3%
YOY15.9%6.4%+9.5%
5Y11.5%5.3%+6.2%
10Y7.4%4.6%+2.8%
1.2.2. Operating Ratio

Measures how efficient Hap Seng Consolidated Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are RM0.89 for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of Hap Seng Consolidated Bhd:

  • The MRQ is 0.893. The company is less efficient in keeping operating costs low.
  • The TTM is 0.123. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.893TTM0.123+0.769
TTM0.123YOY0.227-0.104
TTM0.1235Y0.130-0.006
5Y0.13010Y0.185-0.055
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8931.499-0.606
TTM0.1231.528-1.405
YOY0.2271.498-1.271
5Y0.1301.520-1.390
10Y0.1851.263-1.078
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Hap Seng Consolidated Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Hap Seng Consolidated Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 1.71 means the company has RM1.71 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of Hap Seng Consolidated Bhd:

  • The MRQ is 1.712. The company is able to pay all its short-term debts. +1
  • The TTM is 1.776. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.712TTM1.776-0.064
TTM1.776YOY1.976-0.200
TTM1.7765Y1.817-0.041
5Y1.81710Y1.631+0.187
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7121.538+0.174
TTM1.7761.517+0.259
YOY1.9761.521+0.455
5Y1.8171.598+0.219
10Y1.6311.469+0.162
1.3.2. Quick Ratio

Measures if Hap Seng Consolidated Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hap Seng Consolidated Bhd to the Conglomerates industry mean.
  • A Quick Ratio of 1.63 means the company can pay off RM1.63 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hap Seng Consolidated Bhd:

  • The MRQ is 1.634. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.628. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.634TTM1.628+0.006
TTM1.628YOY1.791-0.163
TTM1.6285Y1.523+0.105
5Y1.52310Y0.998+0.525
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6340.675+0.959
TTM1.6280.687+0.941
YOY1.7910.852+0.939
5Y1.5230.860+0.663
10Y0.9980.800+0.198
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Hap Seng Consolidated Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Hap Seng Consolidated Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hap Seng Consolidated Bhd to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.51 means that Hap Seng Consolidated Bhd assets are financed with 50.6% credit (debt) and the remaining percentage (100% - 50.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hap Seng Consolidated Bhd:

  • The MRQ is 0.506. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.509. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.506TTM0.509-0.004
TTM0.509YOY0.503+0.007
TTM0.5095Y0.499+0.010
5Y0.49910Y0.480+0.019
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5060.557-0.051
TTM0.5090.567-0.058
YOY0.5030.574-0.071
5Y0.4990.571-0.072
10Y0.4800.565-0.085
1.4.2. Debt to Equity Ratio

Measures if Hap Seng Consolidated Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hap Seng Consolidated Bhd to the Conglomerates industry mean.
  • A Debt to Equity ratio of 119.1% means that company has RM1.19 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hap Seng Consolidated Bhd:

  • The MRQ is 1.191. The company is able to pay all its debts with equity. +1
  • The TTM is 1.212. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.191TTM1.212-0.021
TTM1.212YOY1.174+0.038
TTM1.2125Y1.166+0.046
5Y1.16610Y1.065+0.101
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1911.340-0.149
TTM1.2121.443-0.231
YOY1.1741.465-0.291
5Y1.1661.564-0.398
10Y1.0651.516-0.451
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Hap Seng Consolidated Bhd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every RM1 in earnings Hap Seng Consolidated Bhd generates.

  • Above 15 is considered overpriced but always compare Hap Seng Consolidated Bhd to the Conglomerates industry mean.
  • A PE ratio of 2.94 means the investor is paying RM2.94 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hap Seng Consolidated Bhd:

  • The EOD is 4.354. Based on the earnings, the company is cheap. +2
  • The MRQ is 2.943. Based on the earnings, the company is cheap. +2
  • The TTM is 28.217. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD4.354MRQ2.943+1.411
MRQ2.943TTM28.217-25.274
TTM28.217YOY23.044+5.174
TTM28.2175Y34.449-6.232
5Y34.44910Y28.988+5.461
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD4.3548.016-3.662
MRQ2.9437.512-4.569
TTM28.2177.127+21.090
YOY23.0448.507+14.537
5Y34.4498.002+26.447
10Y28.98814.294+14.694
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Hap Seng Consolidated Bhd:

  • The EOD is 27.013. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.261. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 115.671. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD27.013MRQ18.261+8.751
MRQ18.261TTM115.671-97.409
TTM115.671YOY-36.480+152.151
TTM115.6715Y74.967+40.704
5Y74.96710Y15.360+59.607
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD27.0134.140+22.873
MRQ18.2614.016+14.245
TTM115.6711.529+114.142
YOY-36.4800.258-36.738
5Y74.9670.917+74.050
10Y15.3601.179+14.181
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Hap Seng Consolidated Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Conglomerates industry mean).
  • A PB ratio of 0.82 means the investor is paying RM0.82 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of Hap Seng Consolidated Bhd:

  • The EOD is 1.210. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.818. Based on the equity, the company is cheap. +2
  • The TTM is 1.403. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.210MRQ0.818+0.392
MRQ0.818TTM1.403-0.585
TTM1.403YOY2.127-0.723
TTM1.4035Y2.277-0.874
5Y2.27710Y2.582-0.305
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD1.2100.942+0.268
MRQ0.8180.954-0.136
TTM1.4030.997+0.406
YOY2.1271.164+0.963
5Y2.2771.188+1.089
10Y2.5821.411+1.171
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Hap Seng Consolidated Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1840.071+160%0.016+1039%0.022+736%0.058+215%
Book Value Per Share--3.8263.712+3%3.557+8%3.515+9%2.851+34%
Current Ratio--1.7121.776-4%1.976-13%1.817-6%1.631+5%
Debt To Asset Ratio--0.5060.509-1%0.503+1%0.499+1%0.480+5%
Debt To Equity Ratio--1.1911.212-2%1.174+1%1.166+2%1.065+12%
Dividend Per Share---0.045-100%0.060-100%0.067-100%0.062-100%
Eps--0.2660.138+93%0.097+173%0.097+174%0.097+174%
Free Cash Flow Per Share--0.043-0.027+162%0.033+31%0.037+17%0.001+3521%
Free Cash Flow To Equity Per Share---0.029-0.094+227%-0.017-41%0.009-415%-0.021-27%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--2.511--------
Intrinsic Value_10Y_min---2.418--------
Intrinsic Value_1Y_max--0.235--------
Intrinsic Value_1Y_min---0.037--------
Intrinsic Value_3Y_max--0.719--------
Intrinsic Value_3Y_min---0.291--------
Intrinsic Value_5Y_max--1.218--------
Intrinsic Value_5Y_min---0.737--------
Market Cap11527171581.440+32%7792667100.00012915163125.000-40%18834353327.400-59%19763005852.980-61%18018999871.952-57%
Net Profit Margin--0.4020.197+104%0.147+173%0.145+177%0.175+129%
Operating Margin--0.1070.111-4%0.159-32%0.115-7%0.074+45%
Operating Ratio--0.8930.123+623%0.227+293%0.130+589%0.185+384%
Pb Ratio1.210+32%0.8181.403-42%2.127-62%2.277-64%2.582-68%
Pe Ratio4.354+32%2.94328.217-90%23.044-87%34.449-91%28.988-90%
Price Per Share4.630+32%3.1305.188-40%7.565-59%7.938-61%7.238-57%
Price To Free Cash Flow Ratio27.013+32%18.261115.671-84%-36.480+300%74.967-76%15.360+19%
Price To Total Gains Ratio25.216+32%17.047137.455-88%-15.763+192%65.855-74%219.076-92%
Quick Ratio--1.6341.628+0%1.791-9%1.523+7%0.998+64%
Return On Assets--0.0340.018+86%0.014+141%0.014+148%0.019+82%
Return On Equity--0.0810.043+87%0.033+146%0.032+152%0.041+99%
Total Gains Per Share--0.1840.116+58%0.076+142%0.089+107%0.120+52%
Usd Book Value--2033765986.0001973275084.375+3%1890699742.750+8%1868606325.075+9%1515278956.888+34%
Usd Book Value Change Per Share--0.0390.015+160%0.003+1039%0.005+736%0.012+215%
Usd Book Value Per Share--0.8170.793+3%0.759+8%0.751+9%0.609+34%
Usd Dividend Per Share---0.010-100%0.013-100%0.014-100%0.013-100%
Usd Eps--0.0570.029+93%0.021+173%0.021+174%0.021+174%
Usd Free Cash Flow--22776607.000-14185046.750+162%17325738.500+31%19479910.800+17%628992.350+3521%
Usd Free Cash Flow Per Share--0.009-0.006+162%0.007+31%0.008+17%0.000+3521%
Usd Free Cash Flow To Equity Per Share---0.006-0.020+227%-0.004-41%0.002-415%-0.004-27%
Usd Market Cap2461051132.637+32%1663734425.8502757387327.188-40%4021134435.400-59%4219401749.611-61%3847056472.662-57%
Usd Price Per Share0.989+32%0.6681.108-40%1.615-59%1.695-61%1.545-57%
Usd Profit--141314369.00074529700.875+90%53696744.500+163%52101547.225+171%51934414.088+172%
Usd Revenue--351924433.000373831080.875-6%363969302.375-3%346917847.325+1%297621391.200+18%
Usd Total Gains Per Share--0.0390.025+58%0.016+142%0.019+107%0.026+52%
 EOD+4 -4MRQTTM+25 -10YOY+20 -155Y+22 -1310Y+23 -12

3.2. Fundamental Score

Let's check the fundamental score of Hap Seng Consolidated Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.354
Price to Book Ratio (EOD)Between0-11.210
Net Profit Margin (MRQ)Greater than00.402
Operating Margin (MRQ)Greater than00.107
Quick Ratio (MRQ)Greater than11.634
Current Ratio (MRQ)Greater than11.712
Debt to Asset Ratio (MRQ)Less than10.506
Debt to Equity Ratio (MRQ)Less than11.191
Return on Equity (MRQ)Greater than0.150.081
Return on Assets (MRQ)Greater than0.050.034
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Hap Seng Consolidated Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose4.700
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in MYR. All numbers in thousands.

Summary
Total Assets19,268,042
Total Liabilities9,742,206
Total Stockholder Equity8,180,632
 As reported
Total Liabilities 9,742,206
Total Stockholder Equity+ 8,180,632
Total Assets = 19,268,042

Assets

Total Assets19,268,042
Total Current Assets7,163,707
Long-term Assets7,163,707
Total Current Assets
Cash And Cash Equivalents 1,661,864
Short-term Investments 1,719,324
Net Receivables 1,736,591
Inventory 1,900,758
Other Current Assets 26,544
Total Current Assets  (as reported)7,163,707
Total Current Assets  (calculated)7,045,081
+/- 118,626
Long-term Assets
Property Plant Equipment 4,856,831
Intangible Assets 37,783
Long-term Assets Other 8,281,526
Long-term Assets  (as reported)12,104,335
Long-term Assets  (calculated)13,176,140
+/- 1,071,805

Liabilities & Shareholders' Equity

Total Current Liabilities4,185,215
Long-term Liabilities5,556,991
Total Stockholder Equity8,180,632
Total Current Liabilities
Short-term Debt 2,678,604
Short Long Term Debt 2,653,817
Accounts payable 1,068,171
Other Current Liabilities 438,440
Total Current Liabilities  (as reported)4,185,215
Total Current Liabilities  (calculated)6,839,032
+/- 2,653,817
Long-term Liabilities
Long term Debt Total 4,807,421
Capital Lease Obligations 139,649
Long-term Liabilities  (as reported)5,556,991
Long-term Liabilities  (calculated)4,947,070
+/- 609,921
Total Stockholder Equity
Common Stock3,519,554
Retained Earnings 4,499,258
Other Stockholders Equity 161,820
Total Stockholder Equity (as reported)8,180,632
Total Stockholder Equity (calculated)8,180,632
+/-0
Other
Capital Stock3,519,554
Cash And Equivalents1,701,939
Cash and Short Term Investments 3,381,188
Common Stock Shares Outstanding 2,489,670
Liabilities and Stockholders Equity 19,268,042
Net Debt 5,824,161
Net Invested Capital 15,527,008
Net Working Capital 2,978,492
Short Long Term Debt Total 7,486,025



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-31
> Total Assets 
6,802,637
6,765,548
6,599,391
6,659,462
6,378,597
6,740,689
6,756,278
7,108,109
7,056,375
7,478,700
7,243,949
7,785,568
8,675,631
9,429,642
9,882,457
10,034,932
9,982,558
11,472,395
11,439,429
11,725,461
11,517,534
12,001,831
12,213,947
12,222,928
13,477,344
14,215,366
15,341,971
15,575,804
16,524,432
16,437,879
16,890,505
17,372,884
17,630,485
18,255,018
17,736,372
17,269,962
17,097,549
17,299,986
17,447,906
17,481,224
17,977,313
18,328,974
18,665,964
18,654,245
18,736,763
19,268,042
19,268,04218,736,76318,654,24518,665,96418,328,97417,977,31317,481,22417,447,90617,299,98617,097,54917,269,96217,736,37218,255,01817,630,48517,372,88416,890,50516,437,87916,524,43215,575,80415,341,97114,215,36613,477,34412,222,92812,213,94712,001,83111,517,53411,725,46111,439,42911,472,3959,982,55810,034,9329,882,4579,429,6428,675,6317,785,5687,243,9497,478,7007,056,3757,108,1096,756,2786,740,6896,378,5976,659,4626,599,3916,765,5486,802,637
   > Total Current Assets 
2,878,650
2,901,531
2,765,529
2,692,028
2,556,248
2,833,683
2,964,447
3,065,574
2,959,579
3,219,666
3,095,378
3,303,173
3,604,817
3,952,924
4,065,946
3,951,443
3,930,192
4,805,238
4,802,969
5,105,674
4,867,058
5,105,235
5,243,467
5,361,909
5,557,908
6,119,114
6,809,837
7,092,661
7,556,126
7,504,077
7,719,943
7,878,204
8,175,570
9,093,548
8,643,354
8,324,346
7,980,971
7,914,178
7,999,504
7,524,553
7,930,471
8,158,436
8,462,377
6,895,636
6,928,293
7,163,707
7,163,7076,928,2936,895,6368,462,3778,158,4367,930,4717,524,5537,999,5047,914,1787,980,9718,324,3468,643,3549,093,5488,175,5707,878,2047,719,9437,504,0777,556,1267,092,6616,809,8376,119,1145,557,9085,361,9095,243,4675,105,2354,867,0585,105,6744,802,9694,805,2383,930,1923,951,4434,065,9463,952,9243,604,8173,303,1733,095,3783,219,6662,959,5793,065,5742,964,4472,833,6832,556,2482,692,0282,765,5292,901,5312,878,650
       Cash And Cash Equivalents 
478,778
468,055
440,272
519,259
406,369
473,980
442,954
632,660
572,374
710,991
560,731
317,068
280,297
324,937
367,507
414,738
603,675
672,443
807,958
684,284
830,275
711,450
839,666
648,257
796,373
1,321,719
1,164,337
613,632
602,524
826,181
1,189,051
1,090,193
1,115,176
1,248,665
1,070,889
935,607
1,105,025
1,280,679
1,352,034
1,198,676
1,926,564
1,887,681
1,560,106
1,406,563
1,145,339
1,661,864
1,661,8641,145,3391,406,5631,560,1061,887,6811,926,5641,198,6761,352,0341,280,6791,105,025935,6071,070,8891,248,6651,115,1761,090,1931,189,051826,181602,524613,6321,164,3371,321,719796,373648,257839,666711,450830,275684,284807,958672,443603,675414,738367,507324,937280,297317,068560,731710,991572,374632,660442,954473,980406,369519,259440,272468,055478,778
       Short-term Investments 
0
0
0
0
16,830
0
0
0
0
0
0
216,702
197,303
198,989
210,733
98,636
120,563
520,722
449,603
450,297
486,263
674,587
499,942
90,990
51,015
44,633
859,509
1,026,716
1,417,494
920,698
802,295
1,296,234
1,699,513
2,462,768
2,432,391
2,093,158
2,040,841
2,099,450
2,241,032
1,867,729
1,119,881
1,365,308
1,483,978
1,423,946
1,826,247
1,719,324
1,719,3241,826,2471,423,9461,483,9781,365,3081,119,8811,867,7292,241,0322,099,4502,040,8412,093,1582,432,3912,462,7681,699,5131,296,234802,295920,6981,417,4941,026,716859,50944,63351,01590,990499,942674,587486,263450,297449,603520,722120,56398,636210,733198,989197,303216,70200000016,8300000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
2,039,000
1,964,000
1,764,000
1,683,000
0
0
0
0
0
0
0
0
0
0
0
2,523,554
2,599,773
2,206,091
2,566,860
2,567,911
2,599,248
2,625,878
2,855,503
2,434,555
2,194,159
2,034,045
1,959,803
2,609,700
2,487,117
3,092,329
1,740,659
1,741,559
1,736,591
1,736,5911,741,5591,740,6593,092,3292,487,1172,609,7001,959,8032,034,0452,194,1592,434,5552,855,5032,625,8782,599,2482,567,9112,566,8602,206,0912,599,7732,523,554000000000001,683,0001,764,0001,964,0002,039,0000000000000000
       Inventory 
970,636
819,301
712,297
910,158
910,805
1,023,460
1,204,595
1,101,371
1,104,796
1,219,554
1,188,133
1,192,506
1,276,208
1,390,444
1,524,201
1,545,188
1,523,210
1,745,449
1,768,819
1,845,847
1,842,020
1,992,234
2,077,203
2,163,294
2,195,930
2,322,691
2,360,546
2,984,153
2,969,736
3,116,136
2,953,461
2,889,370
2,758,893
2,741,676
2,480,750
2,376,563
2,355,594
2,274,374
2,329,652
2,397,813
2,199,171
2,317,749
2,195,503
2,162,592
2,066,034
1,900,758
1,900,7582,066,0342,162,5922,195,5032,317,7492,199,1712,397,8132,329,6522,274,3742,355,5942,376,5632,480,7502,741,6762,758,8932,889,3702,953,4613,116,1362,969,7362,984,1532,360,5462,322,6912,195,9302,163,2942,077,2031,992,2341,842,0201,845,8471,768,8191,745,4491,523,2101,545,1881,524,2011,390,4441,276,2081,192,5061,188,1331,219,5541,104,7961,101,3711,204,5951,023,460910,805910,158712,297819,301970,636
       Other Current Assets 
1,429,236
1,614,175
1,612,960
1,262,611
1,222,244
1,336,243
1,316,898
1,331,543
1,282,409
1,289,121
1,346,514
1,576,897
1,851,009
2,038,554
1,963,505
1,892,881
1,682,744
1,866,624
1,776,589
2,125,246
1,708,500
1,726,964
1,826,656
2,459,368
2,514,590
2,430,071
2,425,445
2,468,160
2,566,372
2,641,062
2,775,136
2,602,407
2,601,988
2,640,439
2,659,324
2,919,018
2,479,511
2,259,675
2,076,786
2,060,335
2,684,855
2,587,698
3,222,790
28,508
30,840
26,544
26,54430,84028,5083,222,7902,587,6982,684,8552,060,3352,076,7862,259,6752,479,5112,919,0182,659,3242,640,4392,601,9882,602,4072,775,1362,641,0622,566,3722,468,1602,425,4452,430,0712,514,5902,459,3681,826,6561,726,9641,708,5002,125,2461,776,5891,866,6241,682,7441,892,8811,963,5052,038,5541,851,0091,576,8971,346,5141,289,1211,282,4091,331,5431,316,8981,336,2431,222,2441,262,6111,612,9601,614,1751,429,236
   > Long-term Assets 
3,923,987
3,864,017
3,833,862
3,967,434
3,822,349
3,907,006
3,791,831
4,042,535
4,096,796
4,259,034
4,148,571
4,482,395
5,070,814
5,476,718
5,816,511
6,083,489
6,052,366
6,667,157
6,636,460
6,619,787
6,650,476
6,896,596
6,970,480
6,861,019
7,919,436
8,096,252
8,532,134
8,483,143
8,968,306
8,933,802
9,170,562
9,494,680
9,454,915
9,161,470
9,093,018
8,945,616
9,116,578
9,385,808
9,448,402
9,956,671
10,046,842
10,170,538
10,203,587
11,758,609
11,808,470
12,104,335
12,104,33511,808,47011,758,60910,203,58710,170,53810,046,8429,956,6719,448,4029,385,8089,116,5788,945,6169,093,0189,161,4709,454,9159,494,6809,170,5628,933,8028,968,3068,483,1438,532,1348,096,2527,919,4366,861,0196,970,4806,896,5966,650,4766,619,7876,636,4606,667,1576,052,3666,083,4895,816,5115,476,7185,070,8144,482,3954,148,5714,259,0344,096,7964,042,5353,791,8313,907,0063,822,3493,967,4343,833,8623,864,0173,923,987
       Property Plant Equipment 
1,169,243
1,181,976
1,206,954
1,220,417
1,221,304
1,191,775
1,179,768
1,047,228
1,074,870
1,079,003
1,089,374
1,071,865
1,366,006
1,377,514
1,469,999
1,250,005
1,274,570
1,594,855
1,608,299
1,798,774
1,787,320
1,766,134
1,780,602
1,777,067
3,132,342
3,131,969
3,124,137
3,157,916
3,285,891
3,272,846
3,265,545
3,529,565
3,509,467
3,433,821
3,439,504
3,385,120
3,384,147
3,484,423
3,659,969
4,050,333
4,037,076
4,202,305
4,284,972
4,761,399
4,788,596
4,856,831
4,856,8314,788,5964,761,3994,284,9724,202,3054,037,0764,050,3333,659,9693,484,4233,384,1473,385,1203,439,5043,433,8213,509,4673,529,5653,265,5453,272,8463,285,8913,157,9163,124,1373,131,9693,132,3421,777,0671,780,6021,766,1341,787,3201,798,7741,608,2991,594,8551,274,5701,250,0051,469,9991,377,5141,366,0061,071,8651,089,3741,079,0031,074,8701,047,2281,179,7681,191,7751,221,3041,220,4171,206,9541,181,9761,169,243
       Goodwill 
36,736
36,736
36,736
36,736
36,736
36,736
36,736
36,736
36,736
36,736
36,736
36,736
74,970
77,289
81,653
54,450
0
0
0
85,149
0
0
0
85,149
0
0
0
40,937
0
0
0
40,937
0
0
0
36,736
0
0
0
36,736
0
0
0
36,736
0
0
0036,73600036,73600036,73600040,93700040,93700085,14900085,14900054,45081,65377,28974,97036,73636,73636,73636,73636,73636,73636,73636,73636,73636,73636,73636,736
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
499,000
553,000
532,000
488,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000488,000532,000553,000499,0000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,225
0
0
0
201,367
0
0
0
-48,413
0
0
0
192,233
50,607
48,290
46,079
2,866
42,347
42,246
42,264
1,302
38,013
37,987
37,962
1,200
37,911
37,885
37,860
1,098
37,808
37,783
37,78337,8081,09837,86037,88537,9111,20037,96237,98738,0131,30242,26442,24642,3472,86646,07948,29050,607192,233000-48,413000201,36700037,225000000000000000
       Long-term Assets Other 
2,648,483
2,574,987
2,516,960
2,658,903
2,106,099
2,664,041
2,557,287
2,945,561
2,972,413
3,130,628
3,009,859
3,166,293
3,343,474
3,711,058
3,910,515
4,360,056
4,302,596
4,571,419
4,450,263
4,435,225
4,619,182
5,197,581
5,093,455
4,635,278
4,296,365
4,465,273
5,692,470
5,615,901
6,522,763
5,983,202
6,100,176
6,652,369
7,014,765
7,560,546
7,460,856
7,022,338
7,127,760
7,394,901
7,383,125
7,159,919
6,505,128
6,675,121
6,722,844
7,815,083
8,208,706
8,281,526
8,281,5268,208,7067,815,0836,722,8446,675,1216,505,1287,159,9197,383,1257,394,9017,127,7607,022,3387,460,8567,560,5467,014,7656,652,3696,100,1765,983,2026,522,7635,615,9015,692,4704,465,2734,296,3654,635,2785,093,4555,197,5814,619,1824,435,2254,450,2634,571,4194,302,5964,360,0563,910,5153,711,0583,343,4743,166,2933,009,8593,130,6282,972,4132,945,5612,557,2872,664,0412,106,0992,658,9032,516,9602,574,9872,648,483
> Total Liabilities 
3,191,291
3,065,347
2,911,075
2,895,719
2,652,065
3,025,571
2,973,112
3,339,322
3,177,450
3,598,165
2,738,285
3,399,926
4,064,090
4,458,484
4,998,746
5,193,538
4,893,730
5,477,798
4,952,544
5,603,006
5,240,500
5,463,480
5,453,594
5,806,474
6,257,432
5,782,834
6,690,136
7,279,061
8,068,182
8,213,179
8,468,547
8,754,028
8,875,916
9,798,813
9,077,588
8,612,369
8,305,482
8,637,428
8,437,054
8,776,465
9,093,030
9,505,922
9,284,702
9,660,022
9,668,059
9,742,206
9,742,2069,668,0599,660,0229,284,7029,505,9229,093,0308,776,4658,437,0548,637,4288,305,4828,612,3699,077,5889,798,8138,875,9168,754,0288,468,5478,213,1798,068,1827,279,0616,690,1365,782,8346,257,4325,806,4745,453,5945,463,4805,240,5005,603,0064,952,5445,477,7984,893,7305,193,5384,998,7464,458,4844,064,0903,399,9262,738,2853,598,1653,177,4503,339,3222,973,1123,025,5712,652,0652,895,7192,911,0753,065,3473,191,291
   > Total Current Liabilities 
1,669,506
1,617,225
1,480,104
1,728,966
1,695,728
1,897,415
1,862,751
2,214,740
1,982,480
2,591,265
1,967,380
2,476,372
2,951,987
3,059,465
3,357,585
3,114,414
2,853,637
2,969,463
2,525,832
3,433,667
3,115,580
3,623,965
3,956,339
3,973,479
3,835,055
3,414,652
3,740,602
3,832,530
4,202,470
4,421,311
4,377,236
5,022,768
5,004,803
5,306,639
4,684,100
4,542,273
4,107,845
4,229,974
3,951,997
3,943,221
3,947,484
4,156,598
4,044,033
4,250,747
4,131,049
4,185,215
4,185,2154,131,0494,250,7474,044,0334,156,5983,947,4843,943,2213,951,9974,229,9744,107,8454,542,2734,684,1005,306,6395,004,8035,022,7684,377,2364,421,3114,202,4703,832,5303,740,6023,414,6523,835,0553,973,4793,956,3393,623,9653,115,5803,433,6672,525,8322,969,4632,853,6373,114,4143,357,5853,059,4652,951,9872,476,3721,967,3802,591,2651,982,4802,214,7401,862,7511,897,4151,695,7281,728,9661,480,1041,617,2251,669,506
       Short-term Debt 
1,268,498
1,148,859
990,645
1,260,620
1,242,591
1,249,420
1,485,163
1,556,396
1,472,367
1,793,049
1,478,567
1,883,802
2,275,675
2,363,795
2,660,602
2,331,789
2,069,711
2,029,313
1,583,539
2,504,931
2,200,943
2,551,211
2,870,570
2,883,638
2,618,654
2,397,058
2,596,292
2,618,430
2,952,698
2,968,089
2,866,306
3,454,838
3,850,242
4,159,228
3,346,649
3,212,124
2,816,342
2,971,440
2,449,344
2,390,010
2,502,239
2,642,791
2,541,786
2,544,066
2,564,227
2,678,604
2,678,6042,564,2272,544,0662,541,7862,642,7912,502,2392,390,0102,449,3442,971,4402,816,3423,212,1243,346,6494,159,2283,850,2423,454,8382,866,3062,968,0892,952,6982,618,4302,596,2922,397,0582,618,6542,883,6382,870,5702,551,2112,200,9432,504,9311,583,5392,029,3132,069,7112,331,7892,660,6022,363,7952,275,6751,883,8021,478,5671,793,0491,472,3671,556,3961,485,1631,249,4201,242,5911,260,620990,6451,148,8591,268,498
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
3,558,000
4,096,000
4,192,000
3,832,000
0
0
0
0
0
0
0
0
0
0
0
0
0
2,830,473
3,427,649
3,822,076
4,133,157
3,320,312
3,183,894
2,792,211
2,944,449
2,425,962
2,360,674
2,471,612
2,615,547
2,516,126
2,521,765
2,542,548
2,653,817
2,653,8172,542,5482,521,7652,516,1262,615,5472,471,6122,360,6742,425,9622,944,4492,792,2113,183,8943,320,3124,133,1573,822,0763,427,6492,830,47300000000000003,832,0004,192,0004,096,0003,558,0000000000000000
       Accounts payable 
387,909
436,384
441,541
243,755
434,215
467,048
360,011
296,166
456,641
468,439
378,297
287,446
595,078
623,693
645,420
438,904
704,661
870,511
861,523
427,451
857,362
979,350
975,742
468,496
1,074,895
904,933
1,023,938
798,022
1,152,286
1,330,294
1,354,539
918,961
1,028,223
1,006,292
1,156,163
542,246
872,533
854,269
977,077
738,786
1,017,007
1,067,291
1,066,251
735,412
1,119,681
1,068,171
1,068,1711,119,681735,4121,066,2511,067,2911,017,007738,786977,077854,269872,533542,2461,156,1631,006,2921,028,223918,9611,354,5391,330,2941,152,286798,0221,023,938904,9331,074,895468,496975,742979,350857,362427,451861,523870,511704,661438,904645,420623,693595,078287,446378,297468,439456,641296,166360,011467,048434,215243,755441,541436,384387,909
       Other Current Liabilities 
13,099
31,982
47,918
224,591
18,922
180,947
17,577
362,178
53,472
329,777
110,516
305,124
81,234
71,977
51,563
343,721
79,265
69,639
80,770
501,285
57,275
93,404
110,027
621,345
141,506
112,661
120,372
416,078
97,486
122,928
156,391
648,969
126,338
141,119
181,288
787,903
418,970
404,265
342,923
814,425
428,238
446,516
435,996
971,269
447,141
438,440
438,440447,141971,269435,996446,516428,238814,425342,923404,265418,970787,903181,288141,119126,338648,969156,391122,92897,486416,078120,372112,661141,506621,345110,02793,40457,275501,28580,77069,63979,265343,72151,56371,97781,234305,124110,516329,77753,472362,17817,577180,94718,922224,59147,91831,98213,099
   > Long-term Liabilities 
1,521,785
1,448,122
1,430,971
1,166,753
956,337
1,128,156
1,110,361
1,124,582
1,194,970
1,006,900
770,905
923,554
1,112,103
1,399,019
1,641,161
2,079,124
2,040,093
2,508,335
2,426,712
2,169,339
2,124,920
1,839,515
1,497,255
1,832,995
2,422,377
2,368,182
2,949,534
3,446,531
3,865,712
3,791,868
4,091,311
3,731,260
3,871,113
4,492,174
4,393,488
4,070,096
4,197,637
4,407,454
4,485,057
4,833,244
5,145,546
5,349,324
5,240,669
5,409,275
5,537,010
5,556,991
5,556,9915,537,0105,409,2755,240,6695,349,3245,145,5464,833,2444,485,0574,407,4544,197,6374,070,0964,393,4884,492,1743,871,1133,731,2604,091,3113,791,8683,865,7123,446,5312,949,5342,368,1822,422,3771,832,9951,497,2551,839,5152,124,9202,169,3392,426,7122,508,3352,040,0932,079,1241,641,1611,399,0191,112,103923,554770,9051,006,9001,194,9701,124,5821,110,3611,128,156956,3371,166,7531,430,9711,448,1221,521,785
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,240,485
3,144,111
3,450,000
3,064,671
3,209,385
0
3,719,192
3,405,396
3,530,009
3,738,010
3,807,889
4,072,493
4,381,778
4,583,418
4,471,250
4,664,750
4,790,349
4,807,421
4,807,4214,790,3494,664,7504,471,2504,583,4184,381,7784,072,4933,807,8893,738,0103,530,0093,405,3963,719,19203,209,3853,064,6713,450,0003,144,1113,240,4850000000000000000000000000000
> Total Stockholder Equity
3,268,942
3,343,407
3,336,852
3,398,641
3,370,162
3,329,458
3,382,897
3,353,874
3,464,690
3,452,754
4,089,175
3,951,775
4,077,931
4,424,061
4,319,156
4,242,648
4,508,382
5,398,166
5,869,774
5,490,676
5,656,294
5,904,775
6,126,614
5,764,316
6,269,984
7,166,118
7,373,647
7,025,388
7,182,114
6,942,981
7,132,647
7,340,166
7,479,856
7,316,061
7,491,053
7,484,328
7,612,720
7,462,756
7,829,436
7,507,391
7,652,991
7,528,111
8,073,854
7,673,661
7,746,498
8,180,632
8,180,6327,746,4987,673,6618,073,8547,528,1117,652,9917,507,3917,829,4367,462,7567,612,7207,484,3287,491,0537,316,0617,479,8567,340,1667,132,6476,942,9817,182,1147,025,3887,373,6477,166,1186,269,9845,764,3166,126,6145,904,7755,656,2945,490,6765,869,7745,398,1664,508,3824,242,6484,319,1564,424,0614,077,9313,951,7754,089,1753,452,7543,464,6903,353,8743,382,8973,329,4583,370,1623,398,6413,336,8523,343,4073,268,942
   Common Stock
2,186,361
2,186,361
2,186,364
2,186,364
2,186,367
2,186,453
2,186,577
2,205,709
2,171,190
2,200,127
2,212,567
2,226,779
2,233,432
2,243,702
2,247,632
2,249,731
2,336,285
2,450,118
2,489,682
2,489,682
2,489,682
2,489,682
2,489,682
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,554
3,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5543,519,5542,489,6822,489,6822,489,6822,489,6822,489,6822,450,1182,336,2852,249,7312,247,6322,243,7022,233,4322,226,7792,212,5672,200,1272,171,1902,205,7092,186,5772,186,4532,186,3672,186,3642,186,3642,186,3612,186,361
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000
   Treasury Stock000000-113-113-113-113-113-113-113-113-113-113-113-930000000000000000000000000000
   Other Stockholders Equity 
1,082,581
1,157,046
1,150,488
1,212,277
1,183,795
1,143,005
1,196,320
1,148,165
1,293,500
1,252,627
1,876,608
1,724,996
1,844,499
2,180,359
2,071,524
1,992,917
2,172,097
2,948,048
3,380,092
3,000,994
3,166,612
3,415,093
3,636,932
2,244,762
2,750,430
3,646,564
3,854,093
3,505,834
3,662,560
3,423,427
3,613,093
3,820,612
3,960,302
3,796,507
3,971,499
3,964,774
4,093,166
3,943,202
4,309,882
3,987,837
4,133,437
4,008,557
4,554,300
118,541
140,613
161,820
161,820140,613118,5414,554,3004,008,5574,133,4373,987,8374,309,8823,943,2024,093,1663,964,7743,971,4993,796,5073,960,3023,820,6123,613,0933,423,4273,662,5603,505,8343,854,0933,646,5642,750,4302,244,7623,636,9323,415,0933,166,6123,000,9943,380,0922,948,0482,172,0971,992,9172,071,5242,180,3591,844,4991,724,9961,876,6081,252,6271,293,5001,148,1651,196,3201,143,0051,183,7951,212,2771,150,4881,157,0461,082,581



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.