[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.71%
YoY- -11.53%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 293,762 308,580 299,665 284,596 286,208 295,416 285,645 1.89%
PBT 53,560 59,664 59,426 54,044 55,440 62,044 66,296 -13.29%
Tax -13,804 -15,244 -14,939 -13,960 -14,240 -15,728 -16,890 -12.61%
NP 39,756 44,420 44,487 40,084 41,200 46,316 49,406 -13.52%
-
NP to SH 39,756 44,420 44,487 40,084 41,200 46,316 49,406 -13.52%
-
Tax Rate 25.77% 25.55% 25.14% 25.83% 25.69% 25.35% 25.48% -
Total Cost 254,006 264,160 255,178 244,512 245,008 249,100 236,239 4.96%
-
Net Worth 167,999 160,000 160,000 167,999 167,999 160,000 184,000 -5.90%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 32,000 - 48,000 42,666 32,000 - 48,000 -23.74%
Div Payout % 80.49% - 107.90% 106.44% 77.67% - 97.15% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 167,999 160,000 160,000 167,999 167,999 160,000 184,000 -5.90%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.53% 14.39% 14.85% 14.08% 14.40% 15.68% 17.30% -
ROE 23.66% 27.76% 27.80% 23.86% 24.52% 28.95% 26.85% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.72 38.57 37.46 35.57 35.78 36.93 35.71 1.88%
EPS 4.96 5.56 5.56 5.01 5.16 5.80 6.18 -13.67%
DPS 4.00 0.00 6.00 5.33 4.00 0.00 6.00 -23.74%
NAPS 0.21 0.20 0.20 0.21 0.21 0.20 0.23 -5.90%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.72 38.57 37.46 35.57 35.78 36.93 35.71 1.88%
EPS 4.96 5.56 5.56 5.01 5.16 5.80 6.18 -13.67%
DPS 4.00 0.00 6.00 5.33 4.00 0.00 6.00 -23.74%
NAPS 0.21 0.20 0.20 0.21 0.21 0.20 0.23 -5.90%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.07 1.04 1.09 1.16 1.21 1.19 1.17 -
P/RPS 2.91 2.70 2.91 3.26 3.38 3.22 3.28 -7.68%
P/EPS 21.53 18.73 19.60 23.15 23.50 20.55 18.95 8.90%
EY 4.64 5.34 5.10 4.32 4.26 4.87 5.28 -8.27%
DY 3.74 0.00 5.50 4.60 3.31 0.00 5.13 -19.04%
P/NAPS 5.10 5.20 5.45 5.52 5.76 5.95 5.09 0.13%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 15/05/18 08/02/18 15/11/17 15/08/17 15/05/17 14/02/17 -
Price 1.10 1.16 1.07 1.12 1.20 1.20 1.18 -
P/RPS 3.00 3.01 2.86 3.15 3.35 3.25 3.30 -6.17%
P/EPS 22.14 20.89 19.24 22.35 23.30 20.73 19.11 10.33%
EY 4.52 4.79 5.20 4.47 4.29 4.82 5.23 -9.29%
DY 3.64 0.00 5.61 4.76 3.33 0.00 5.08 -19.97%
P/NAPS 5.24 5.80 5.35 5.33 5.71 6.00 5.13 1.42%

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