[HUPSENG] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -6.25%
YoY- -14.83%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 299,665 284,596 286,208 295,416 285,645 270,464 276,520 5.48%
PBT 59,426 54,044 55,440 62,044 66,296 60,760 64,384 -5.18%
Tax -14,939 -13,960 -14,240 -15,728 -16,890 -15,450 -16,334 -5.76%
NP 44,487 40,084 41,200 46,316 49,406 45,309 48,050 -4.99%
-
NP to SH 44,487 40,084 41,200 46,316 49,406 45,309 48,050 -4.99%
-
Tax Rate 25.14% 25.83% 25.69% 25.35% 25.48% 25.43% 25.37% -
Total Cost 255,178 244,512 245,008 249,100 236,239 225,154 228,470 7.62%
-
Net Worth 160,000 167,999 167,999 160,000 184,000 167,999 175,999 -6.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 48,000 42,666 32,000 - 48,000 21,333 32,000 30.94%
Div Payout % 107.90% 106.44% 77.67% - 97.15% 47.08% 66.60% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 160,000 167,999 167,999 160,000 184,000 167,999 175,999 -6.13%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.85% 14.08% 14.40% 15.68% 17.30% 16.75% 17.38% -
ROE 27.80% 23.86% 24.52% 28.95% 26.85% 26.97% 27.30% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.46 35.57 35.78 36.93 35.71 33.81 34.57 5.48%
EPS 5.56 5.01 5.16 5.80 6.18 5.67 6.00 -4.93%
DPS 6.00 5.33 4.00 0.00 6.00 2.67 4.00 30.94%
NAPS 0.20 0.21 0.21 0.20 0.23 0.21 0.22 -6.14%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.46 35.57 35.78 36.93 35.71 33.81 34.57 5.48%
EPS 5.56 5.01 5.16 5.80 6.18 5.67 6.00 -4.93%
DPS 6.00 5.33 4.00 0.00 6.00 2.67 4.00 30.94%
NAPS 0.20 0.21 0.21 0.20 0.23 0.21 0.22 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.09 1.16 1.21 1.19 1.17 1.28 1.34 -
P/RPS 2.91 3.26 3.38 3.22 3.28 3.79 3.88 -17.40%
P/EPS 19.60 23.15 23.50 20.55 18.95 22.60 22.31 -8.24%
EY 5.10 4.32 4.26 4.87 5.28 4.42 4.48 8.99%
DY 5.50 4.60 3.31 0.00 5.13 2.08 2.99 49.96%
P/NAPS 5.45 5.52 5.76 5.95 5.09 6.10 6.09 -7.11%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 15/11/17 15/08/17 15/05/17 14/02/17 14/11/16 18/08/16 -
Price 1.07 1.12 1.20 1.20 1.18 1.21 1.28 -
P/RPS 2.86 3.15 3.35 3.25 3.30 3.58 3.70 -15.73%
P/EPS 19.24 22.35 23.30 20.73 19.11 21.36 21.31 -6.56%
EY 5.20 4.47 4.29 4.82 5.23 4.68 4.69 7.10%
DY 5.61 4.76 3.33 0.00 5.08 2.20 3.13 47.39%
P/NAPS 5.35 5.33 5.71 6.00 5.13 5.76 5.82 -5.44%

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