[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.87%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 265,408 257,800 251,407 246,286 251,998 239,492 247,818 4.69%
PBT 52,688 52,240 50,082 49,753 53,470 48,568 44,351 12.20%
Tax -14,092 -14,008 -13,337 -13,229 -14,250 -12,952 -11,810 12.53%
NP 38,596 38,232 36,745 36,524 39,220 35,616 32,541 12.08%
-
NP to SH 38,596 38,232 36,745 36,524 39,220 35,616 32,541 12.08%
-
Tax Rate 26.75% 26.81% 26.63% 26.59% 26.65% 26.67% 26.63% -
Total Cost 226,812 219,568 214,662 209,762 212,778 203,876 215,277 3.55%
-
Net Worth 151,999 100,000 150,000 141,599 151,199 140,399 153,599 -0.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 24,000 4,800 27,600 24,000 36,000 - 36,000 -23.74%
Div Payout % 62.18% 12.55% 75.11% 65.71% 91.79% - 110.63% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 151,999 100,000 150,000 141,599 151,199 140,399 153,599 -0.69%
NOSH 800,000 80,000 120,000 120,000 120,000 120,000 120,000 255.45%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.54% 14.83% 14.62% 14.83% 15.56% 14.87% 13.13% -
ROE 25.39% 38.23% 24.50% 25.79% 25.94% 25.37% 21.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.18 322.25 209.51 205.24 210.00 199.58 206.52 -70.54%
EPS 4.82 4.76 30.62 30.44 32.68 29.68 27.12 -68.48%
DPS 3.00 6.00 23.00 20.00 30.00 0.00 30.00 -78.54%
NAPS 0.19 1.25 1.25 1.18 1.26 1.17 1.28 -72.06%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.18 32.23 31.43 30.79 31.50 29.94 30.98 4.69%
EPS 4.82 4.78 4.59 4.57 4.90 4.45 4.07 11.97%
DPS 3.00 0.60 3.45 3.00 4.50 0.00 4.50 -23.74%
NAPS 0.19 0.125 0.1875 0.177 0.189 0.1755 0.192 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.15 7.80 6.42 5.15 3.96 3.49 2.83 -
P/RPS 3.47 2.42 3.06 2.51 1.89 1.75 1.37 86.12%
P/EPS 23.84 16.32 20.97 16.92 12.12 11.76 10.44 73.67%
EY 4.20 6.13 4.77 5.91 8.25 8.50 9.58 -42.37%
DY 2.61 0.77 3.58 3.88 7.58 0.00 10.60 -60.81%
P/NAPS 6.05 6.24 5.14 4.36 3.14 2.98 2.21 96.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 20/05/14 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 -
Price 1.13 1.15 6.95 5.10 4.53 3.72 3.04 -
P/RPS 3.41 0.36 3.32 2.48 2.16 1.86 1.47 75.50%
P/EPS 23.42 2.41 22.70 16.76 13.86 12.53 11.21 63.64%
EY 4.27 41.56 4.41 5.97 7.21 7.98 8.92 -38.88%
DY 2.65 5.22 3.31 3.92 6.62 0.00 9.87 -58.48%
P/NAPS 5.95 0.92 5.56 4.32 3.60 3.18 2.38 84.51%

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