[HUPSENG] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.99%
YoY- 43.95%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 289,628 286,860 275,718 284,692 284,424 262,218 251,429 9.87%
PBT 72,804 72,955 70,469 74,756 71,212 51,725 46,644 34.52%
Tax -18,424 -18,224 -18,010 -19,198 -18,296 -13,578 -12,576 28.96%
NP 54,380 54,731 52,458 55,558 52,916 38,147 34,068 36.54%
-
NP to SH 54,380 54,731 52,458 55,558 52,916 38,147 34,068 36.54%
-
Tax Rate 25.31% 24.98% 25.56% 25.68% 25.69% 26.25% 26.96% -
Total Cost 235,248 232,129 223,260 229,134 231,508 224,071 217,361 5.40%
-
Net Worth 160,000 167,999 167,999 167,999 167,999 151,999 151,999 3.47%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 60,000 58,666 56,000 48,000 24,000 32,000 -
Div Payout % - 109.63% 111.83% 100.80% 90.71% 62.91% 93.93% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 160,000 167,999 167,999 167,999 167,999 151,999 151,999 3.47%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.78% 19.08% 19.03% 19.52% 18.60% 14.55% 13.55% -
ROE 33.99% 32.58% 31.23% 33.07% 31.50% 25.10% 22.41% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 36.20 35.86 34.46 35.59 35.55 32.78 31.43 9.86%
EPS 6.80 6.84 6.56 6.94 6.60 4.77 4.25 36.75%
DPS 0.00 7.50 7.33 7.00 6.00 3.00 4.00 -
NAPS 0.20 0.21 0.21 0.21 0.21 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 36.20 35.86 34.46 35.59 35.55 32.78 31.43 9.86%
EPS 6.80 6.84 6.56 6.94 6.60 4.77 4.25 36.75%
DPS 0.00 7.50 7.33 7.00 6.00 3.00 4.00 -
NAPS 0.20 0.21 0.21 0.21 0.21 0.19 0.19 3.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.32 1.29 1.20 1.19 0.92 0.805 1.02 -
P/RPS 3.65 3.60 3.48 3.34 2.59 2.46 3.25 8.03%
P/EPS 19.42 18.86 18.30 17.14 13.91 16.88 23.95 -13.03%
EY 5.15 5.30 5.46 5.84 7.19 5.92 4.18 14.91%
DY 0.00 5.81 6.11 5.88 6.52 3.73 3.92 -
P/NAPS 6.60 6.14 5.71 5.67 4.38 4.24 5.37 14.72%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 18/02/16 17/11/15 18/08/15 19/05/15 10/02/15 12/11/14 -
Price 1.38 1.32 1.42 1.19 0.97 0.90 0.99 -
P/RPS 3.81 3.68 4.12 3.34 2.73 2.75 3.15 13.50%
P/EPS 20.30 19.29 21.66 17.14 14.66 18.87 23.25 -8.64%
EY 4.93 5.18 4.62 5.84 6.82 5.30 4.30 9.53%
DY 0.00 5.68 5.16 5.88 6.19 3.33 4.04 -
P/NAPS 6.90 6.29 6.76 5.67 4.62 4.74 5.21 20.57%

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