[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.94%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 304,638 323,504 309,539 295,654 290,182 301,600 307,373 -0.59%
PBT 49,880 52,460 56,121 53,592 52,832 57,156 57,778 -9.34%
Tax -12,944 -13,628 -14,590 -14,722 -14,704 -16,776 -14,819 -8.63%
NP 36,936 38,832 41,531 38,869 38,128 40,380 42,959 -9.58%
-
NP to SH 36,936 38,832 41,531 38,869 38,128 40,380 42,959 -9.58%
-
Tax Rate 25.95% 25.98% 26.00% 27.47% 27.83% 29.35% 25.65% -
Total Cost 267,702 284,672 268,008 256,785 252,054 261,220 264,414 0.82%
-
Net Worth 151,999 144,000 151,999 151,999 160,000 151,999 160,000 -3.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 32,000 - 48,000 42,666 32,000 - 48,000 -23.70%
Div Payout % 86.64% - 115.58% 109.77% 83.93% - 111.73% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 151,999 144,000 151,999 151,999 160,000 151,999 160,000 -3.36%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.12% 12.00% 13.42% 13.15% 13.14% 13.39% 13.98% -
ROE 24.30% 26.97% 27.32% 25.57% 23.83% 26.57% 26.85% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 38.08 40.44 38.69 36.96 36.27 37.70 38.42 -0.59%
EPS 4.62 4.84 5.19 4.85 4.76 5.04 5.37 -9.55%
DPS 4.00 0.00 6.00 5.33 4.00 0.00 6.00 -23.70%
NAPS 0.19 0.18 0.19 0.19 0.20 0.19 0.20 -3.36%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 38.08 40.44 38.69 36.96 36.27 37.70 38.42 -0.59%
EPS 4.62 4.84 5.19 4.85 4.76 5.04 5.37 -9.55%
DPS 4.00 0.00 6.00 5.33 4.00 0.00 6.00 -23.70%
NAPS 0.19 0.18 0.19 0.19 0.20 0.19 0.20 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.95 0.875 0.90 0.93 0.94 1.00 0.95 -
P/RPS 2.49 2.16 2.33 2.52 2.59 2.65 2.47 0.53%
P/EPS 20.58 18.03 17.34 19.14 19.72 19.81 17.69 10.62%
EY 4.86 5.55 5.77 5.22 5.07 5.05 5.65 -9.56%
DY 4.21 0.00 6.67 5.73 4.26 0.00 6.32 -23.74%
P/NAPS 5.00 4.86 4.74 4.89 4.70 5.26 4.75 3.48%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 12/08/20 20/05/20 10/02/20 19/11/19 21/08/19 14/05/19 19/02/19 -
Price 0.91 1.01 0.915 0.905 0.90 0.985 1.06 -
P/RPS 2.39 2.50 2.36 2.45 2.48 2.61 2.76 -9.15%
P/EPS 19.71 20.81 17.63 18.63 18.88 19.51 19.74 -0.10%
EY 5.07 4.81 5.67 5.37 5.30 5.12 5.07 0.00%
DY 4.40 0.00 6.56 5.89 4.44 0.00 5.66 -15.46%
P/NAPS 4.79 5.61 4.82 4.76 4.50 5.18 5.30 -6.52%

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