[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 43.37%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 349,497 335,866 345,536 318,194 297,681 306,134 317,040 6.70%
PBT 56,148 49,454 52,348 35,441 24,906 26,840 36,752 32.61%
Tax -14,274 -12,684 -13,688 -9,360 -6,714 -7,224 -9,668 29.62%
NP 41,873 36,770 38,660 26,081 18,192 19,616 27,084 33.66%
-
NP to SH 41,873 36,770 38,660 26,081 18,192 19,616 27,084 33.66%
-
Tax Rate 25.42% 25.65% 26.15% 26.41% 26.96% 26.92% 26.31% -
Total Cost 307,624 299,096 306,876 292,113 279,489 286,518 289,956 4.01%
-
Net Worth 151,999 144,000 144,000 144,000 136,000 144,000 136,000 7.68%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 21,333 32,000 32,000 24,000 21,333 16,000 - -
Div Payout % 50.95% 87.03% 82.77% 92.02% 117.27% 81.57% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 151,999 144,000 144,000 144,000 136,000 144,000 136,000 7.68%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.98% 10.95% 11.19% 8.20% 6.11% 6.41% 8.54% -
ROE 27.55% 25.53% 26.85% 18.11% 13.38% 13.62% 19.91% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.69 41.98 43.19 39.77 37.21 38.27 39.63 6.71%
EPS 5.24 4.60 4.84 3.26 2.28 2.46 3.40 33.38%
DPS 2.67 4.00 4.00 3.00 2.67 2.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.17 0.18 0.17 7.68%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.69 41.98 43.19 39.77 37.21 38.27 39.63 6.71%
EPS 5.24 4.60 4.84 3.26 2.28 2.46 3.40 33.38%
DPS 2.67 4.00 4.00 3.00 2.67 2.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.17 0.18 0.17 7.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.705 0.635 0.71 0.715 0.66 0.765 0.825 -
P/RPS 1.61 1.51 1.64 1.80 1.77 2.00 2.08 -15.68%
P/EPS 13.47 13.82 14.69 21.93 29.02 31.20 24.37 -32.62%
EY 7.42 7.24 6.81 4.56 3.45 3.21 4.10 48.45%
DY 3.78 6.30 5.63 4.20 4.04 2.61 0.00 -
P/NAPS 3.71 3.53 3.94 3.97 3.88 4.25 4.85 -16.34%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 08/11/23 09/08/23 18/05/23 14/02/23 09/11/22 10/08/22 19/05/22 -
Price 0.72 0.655 0.725 0.77 0.65 0.75 0.83 -
P/RPS 1.65 1.56 1.68 1.94 1.75 1.96 2.09 -14.56%
P/EPS 13.76 14.25 15.00 23.62 28.58 30.59 24.52 -31.94%
EY 7.27 7.02 6.67 4.23 3.50 3.27 4.08 46.92%
DY 3.70 6.11 5.52 3.90 4.10 2.67 0.00 -
P/NAPS 3.79 3.64 4.03 4.28 3.82 4.17 4.88 -15.49%

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