[HUPSENG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 120.24%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 64,450 251,407 184,715 125,999 59,873 247,818 184,674 -50.46%
PBT 13,060 50,082 37,315 26,735 12,142 44,351 33,071 -46.20%
Tax -3,502 -13,337 -9,922 -7,125 -3,238 -11,810 -8,965 -46.59%
NP 9,558 36,745 27,393 19,610 8,904 32,541 24,106 -46.05%
-
NP to SH 9,558 36,745 27,393 19,610 8,904 32,541 24,106 -46.05%
-
Tax Rate 26.81% 26.63% 26.59% 26.65% 26.67% 26.63% 27.11% -
Total Cost 54,892 214,662 157,322 106,389 50,969 215,277 160,568 -51.14%
-
Net Worth 100,000 150,000 141,599 151,199 140,399 153,599 145,200 -22.03%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,200 27,600 18,000 18,000 - 36,000 14,400 -80.95%
Div Payout % 12.55% 75.11% 65.71% 91.79% - 110.63% 59.74% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 100,000 150,000 141,599 151,199 140,399 153,599 145,200 -22.03%
NOSH 80,000 120,000 120,000 120,000 120,000 120,000 120,000 -23.70%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.83% 14.62% 14.83% 15.56% 14.87% 13.13% 13.05% -
ROE 9.56% 24.50% 19.35% 12.97% 6.34% 21.19% 16.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 80.56 209.51 153.93 105.00 49.89 206.52 153.90 -35.07%
EPS 1.19 30.62 22.83 16.34 7.42 27.12 20.09 -84.83%
DPS 1.50 23.00 15.00 15.00 0.00 30.00 12.00 -75.03%
NAPS 1.25 1.25 1.18 1.26 1.17 1.28 1.21 2.19%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.06 31.43 23.09 15.75 7.48 30.98 23.08 -50.44%
EPS 1.19 4.59 3.42 2.45 1.11 4.07 3.01 -46.16%
DPS 0.15 3.45 2.25 2.25 0.00 4.50 1.80 -80.95%
NAPS 0.125 0.1875 0.177 0.189 0.1755 0.192 0.1815 -22.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.80 6.42 5.15 3.96 3.49 2.83 2.56 -
P/RPS 9.68 3.06 3.35 3.77 6.99 1.37 1.66 224.32%
P/EPS 65.29 20.97 22.56 24.23 47.04 10.44 12.74 197.54%
EY 1.53 4.77 4.43 4.13 2.13 9.58 7.85 -66.41%
DY 0.19 3.58 2.91 3.79 0.00 10.60 4.69 -88.22%
P/NAPS 6.24 5.14 4.36 3.14 2.98 2.21 2.12 105.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 21/11/12 -
Price 1.15 6.95 5.10 4.53 3.72 3.04 2.85 -
P/RPS 1.43 3.32 3.31 4.31 7.46 1.47 1.85 -15.78%
P/EPS 9.63 22.70 22.34 27.72 50.13 11.21 14.19 -22.79%
EY 10.39 4.41 4.48 3.61 1.99 8.92 7.05 29.53%
DY 1.30 3.31 2.94 3.31 0.00 9.87 4.21 -54.34%
P/NAPS 0.92 5.56 4.32 3.60 3.18 2.38 2.36 -46.66%

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