[HUPSENG] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 9.45%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 251,407 246,286 251,998 239,492 247,818 246,232 255,620 -1.09%
PBT 50,082 49,753 53,470 48,568 44,351 44,094 47,182 4.04%
Tax -13,337 -13,229 -14,250 -12,952 -11,810 -11,953 -12,824 2.64%
NP 36,745 36,524 39,220 35,616 32,541 32,141 34,358 4.56%
-
NP to SH 36,745 36,524 39,220 35,616 32,541 32,141 34,358 4.56%
-
Tax Rate 26.63% 26.59% 26.65% 26.67% 26.63% 27.11% 27.18% -
Total Cost 214,662 209,762 212,778 203,876 215,277 214,090 221,262 -1.99%
-
Net Worth 150,000 141,599 151,199 140,399 153,599 145,200 152,355 -1.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 27,600 24,000 36,000 - 36,000 19,200 28,791 -2.76%
Div Payout % 75.11% 65.71% 91.79% - 110.63% 59.74% 83.80% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 150,000 141,599 151,199 140,399 153,599 145,200 152,355 -1.03%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,965 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.62% 14.83% 15.56% 14.87% 13.13% 13.05% 13.44% -
ROE 24.50% 25.79% 25.94% 25.37% 21.19% 22.14% 22.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 209.51 205.24 210.00 199.58 206.52 205.19 213.08 -1.11%
EPS 30.62 30.44 32.68 29.68 27.12 26.79 28.64 4.54%
DPS 23.00 20.00 30.00 0.00 30.00 16.00 24.00 -2.78%
NAPS 1.25 1.18 1.26 1.17 1.28 1.21 1.27 -1.04%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.43 30.79 31.50 29.94 30.98 30.78 31.95 -1.08%
EPS 4.59 4.57 4.90 4.45 4.07 4.02 4.29 4.59%
DPS 3.45 3.00 4.50 0.00 4.50 2.40 3.60 -2.78%
NAPS 0.1875 0.177 0.189 0.1755 0.192 0.1815 0.1904 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.42 5.15 3.96 3.49 2.83 2.56 2.67 -
P/RPS 3.06 2.51 1.89 1.75 1.37 1.25 1.25 81.34%
P/EPS 20.97 16.92 12.12 11.76 10.44 9.56 9.32 71.45%
EY 4.77 5.91 8.25 8.50 9.58 10.46 10.73 -41.66%
DY 3.58 3.88 7.58 0.00 10.60 6.25 8.99 -45.78%
P/NAPS 5.14 4.36 3.14 2.98 2.21 2.12 2.10 81.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 21/11/12 14/08/12 -
Price 6.95 5.10 4.53 3.72 3.04 2.85 2.60 -
P/RPS 3.32 2.48 2.16 1.86 1.47 1.39 1.22 94.56%
P/EPS 22.70 16.76 13.86 12.53 11.21 10.64 9.08 83.89%
EY 4.41 5.97 7.21 7.98 8.92 9.40 11.02 -45.60%
DY 3.31 3.92 6.62 0.00 9.87 5.61 9.23 -49.42%
P/NAPS 5.56 4.32 3.60 3.18 2.38 2.36 2.05 94.12%

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