[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 16.54%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 297,681 306,134 317,040 295,833 285,369 298,484 330,980 -6.81%
PBT 24,906 26,840 36,752 37,292 32,069 36,722 53,228 -39.70%
Tax -6,714 -7,224 -9,668 -10,052 -8,696 -9,828 -13,756 -37.98%
NP 18,192 19,616 27,084 27,240 23,373 26,894 39,472 -40.30%
-
NP to SH 18,192 19,616 27,084 27,240 23,373 26,894 39,472 -40.30%
-
Tax Rate 26.96% 26.92% 26.31% 26.95% 27.12% 26.76% 25.84% -
Total Cost 279,489 286,518 289,956 268,593 261,996 271,590 291,508 -2.76%
-
Net Worth 136,000 144,000 136,000 136,000 127,999 136,000 136,000 0.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 21,333 16,000 - 20,000 16,000 24,000 - -
Div Payout % 117.27% 81.57% - 73.42% 68.45% 89.24% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 136,000 144,000 136,000 136,000 127,999 136,000 136,000 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.11% 6.41% 8.54% 9.21% 8.19% 9.01% 11.93% -
ROE 13.38% 13.62% 19.91% 20.03% 18.26% 19.78% 29.02% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.21 38.27 39.63 36.98 35.67 37.31 41.37 -6.81%
EPS 2.28 2.46 3.40 3.41 2.92 3.36 4.92 -40.08%
DPS 2.67 2.00 0.00 2.50 2.00 3.00 0.00 -
NAPS 0.17 0.18 0.17 0.17 0.16 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.21 38.27 39.63 36.98 35.67 37.31 41.37 -6.81%
EPS 2.28 2.46 3.40 3.41 2.92 3.36 4.92 -40.08%
DPS 2.67 2.00 0.00 2.50 2.00 3.00 0.00 -
NAPS 0.17 0.18 0.17 0.17 0.16 0.17 0.17 0.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.66 0.765 0.825 0.875 0.935 0.945 0.935 -
P/RPS 1.77 2.00 2.08 2.37 2.62 2.53 2.26 -15.02%
P/EPS 29.02 31.20 24.37 25.70 32.00 28.11 18.95 32.82%
EY 3.45 3.21 4.10 3.89 3.12 3.56 5.28 -24.68%
DY 4.04 2.61 0.00 2.86 2.14 3.17 0.00 -
P/NAPS 3.88 4.25 4.85 5.15 5.84 5.56 5.50 -20.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 09/11/22 10/08/22 19/05/22 16/02/22 10/11/21 11/08/21 19/05/21 -
Price 0.65 0.75 0.83 0.87 0.90 0.97 0.94 -
P/RPS 1.75 1.96 2.09 2.35 2.52 2.60 2.27 -15.91%
P/EPS 28.58 30.59 24.52 25.55 30.80 28.85 19.05 31.02%
EY 3.50 3.27 4.08 3.91 3.25 3.47 5.25 -23.66%
DY 4.10 2.67 0.00 2.87 2.22 3.09 0.00 -
P/NAPS 3.82 4.17 4.88 5.12 5.63 5.71 5.53 -21.83%

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