[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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 347,604 374,260 357,271 349,497 335,866 345,536 318,194 6.07%
PBT 61,624 74,648 60,008 56,148 49,454 52,348 35,441 44.64%
Tax -15,624 -18,760 -14,922 -14,274 -12,684 -13,688 -9,360 40.76%
NP 46,000 55,888 45,086 41,873 36,770 38,660 26,081 46.02%
-
NP to SH 46,000 55,888 45,086 41,873 36,770 38,660 26,081 46.02%
-
Tax Rate 25.35% 25.13% 24.87% 25.42% 25.65% 26.15% 26.41% -
Total Cost 301,604 318,372 312,185 307,624 299,096 306,876 292,113 2.15%
-
Net Worth 167,999 160,000 160,000 151,999 144,000 144,000 144,000 10.83%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 32,000 - 32,000 21,333 32,000 32,000 24,000 21.16%
Div Payout % 69.57% - 70.98% 50.95% 87.03% 82.77% 92.02% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 167,999 160,000 160,000 151,999 144,000 144,000 144,000 10.83%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.23% 14.93% 12.62% 11.98% 10.95% 11.19% 8.20% -
ROE 27.38% 34.93% 28.18% 27.55% 25.53% 26.85% 18.11% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 43.45 46.78 44.66 43.69 41.98 43.19 39.77 6.08%
EPS 5.76 7.00 5.64 5.24 4.60 4.84 3.26 46.20%
DPS 4.00 0.00 4.00 2.67 4.00 4.00 3.00 21.16%
NAPS 0.21 0.20 0.20 0.19 0.18 0.18 0.18 10.83%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 43.45 46.78 44.66 43.69 41.98 43.19 39.77 6.08%
EPS 5.76 7.00 5.64 5.24 4.60 4.84 3.26 46.20%
DPS 4.00 0.00 4.00 2.67 4.00 4.00 3.00 21.16%
NAPS 0.21 0.20 0.20 0.19 0.18 0.18 0.18 10.83%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.22 0.815 0.785 0.705 0.635 0.71 0.715 -
P/RPS 2.81 1.74 1.76 1.61 1.51 1.64 1.80 34.60%
P/EPS 21.22 11.67 13.93 13.47 13.82 14.69 21.93 -2.17%
EY 4.71 8.57 7.18 7.42 7.24 6.81 4.56 2.18%
DY 3.28 0.00 5.10 3.78 6.30 5.63 4.20 -15.20%
P/NAPS 5.81 4.08 3.93 3.71 3.53 3.94 3.97 28.93%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 07/08/24 16/05/24 19/02/24 08/11/23 09/08/23 18/05/23 14/02/23 -
Price 1.06 0.875 0.81 0.72 0.655 0.725 0.77 -
P/RPS 2.44 1.87 1.81 1.65 1.56 1.68 1.94 16.53%
P/EPS 18.43 12.53 14.37 13.76 14.25 15.00 23.62 -15.25%
EY 5.42 7.98 6.96 7.27 7.02 6.67 4.23 17.98%
DY 3.77 0.00 4.94 3.70 6.11 5.52 3.90 -2.23%
P/NAPS 5.05 4.38 4.05 3.79 3.64 4.03 4.28 11.67%

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