[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
08-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 13.88%
YoY- 130.17%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 374,260 357,271 349,497 335,866 345,536 318,194 297,681 16.47%
PBT 74,648 60,008 56,148 49,454 52,348 35,441 24,906 107.73%
Tax -18,760 -14,922 -14,274 -12,684 -13,688 -9,360 -6,714 98.25%
NP 55,888 45,086 41,873 36,770 38,660 26,081 18,192 111.18%
-
NP to SH 55,888 45,086 41,873 36,770 38,660 26,081 18,192 111.18%
-
Tax Rate 25.13% 24.87% 25.42% 25.65% 26.15% 26.41% 26.96% -
Total Cost 318,372 312,185 307,624 299,096 306,876 292,113 279,489 9.06%
-
Net Worth 160,000 160,000 151,999 144,000 144,000 144,000 136,000 11.43%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 32,000 21,333 32,000 32,000 24,000 21,333 -
Div Payout % - 70.98% 50.95% 87.03% 82.77% 92.02% 117.27% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 160,000 160,000 151,999 144,000 144,000 144,000 136,000 11.43%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 14.93% 12.62% 11.98% 10.95% 11.19% 8.20% 6.11% -
ROE 34.93% 28.18% 27.55% 25.53% 26.85% 18.11% 13.38% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 46.78 44.66 43.69 41.98 43.19 39.77 37.21 16.46%
EPS 7.00 5.64 5.24 4.60 4.84 3.26 2.28 111.09%
DPS 0.00 4.00 2.67 4.00 4.00 3.00 2.67 -
NAPS 0.20 0.20 0.19 0.18 0.18 0.18 0.17 11.43%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 46.78 44.66 43.69 41.98 43.19 39.77 37.21 16.46%
EPS 7.00 5.64 5.24 4.60 4.84 3.26 2.28 111.09%
DPS 0.00 4.00 2.67 4.00 4.00 3.00 2.67 -
NAPS 0.20 0.20 0.19 0.18 0.18 0.18 0.17 11.43%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.815 0.785 0.705 0.635 0.71 0.715 0.66 -
P/RPS 1.74 1.76 1.61 1.51 1.64 1.80 1.77 -1.13%
P/EPS 11.67 13.93 13.47 13.82 14.69 21.93 29.02 -45.48%
EY 8.57 7.18 7.42 7.24 6.81 4.56 3.45 83.31%
DY 0.00 5.10 3.78 6.30 5.63 4.20 4.04 -
P/NAPS 4.08 3.93 3.71 3.53 3.94 3.97 3.88 3.40%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 16/05/24 19/02/24 08/11/23 09/08/23 18/05/23 14/02/23 09/11/22 -
Price 0.875 0.81 0.72 0.655 0.725 0.77 0.65 -
P/RPS 1.87 1.81 1.65 1.56 1.68 1.94 1.75 4.51%
P/EPS 12.53 14.37 13.76 14.25 15.00 23.62 28.58 -42.25%
EY 7.98 6.96 7.27 7.02 6.67 4.23 3.50 73.14%
DY 0.00 4.94 3.70 6.11 5.52 3.90 4.10 -
P/NAPS 4.38 4.05 3.79 3.64 4.03 4.28 3.82 9.53%

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