[HUPSENG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 101.9%
YoY- -1.59%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 71,106 262,218 188,572 132,704 64,450 251,407 184,715 -47.11%
PBT 17,803 51,725 34,983 26,344 13,060 50,082 37,315 -38.96%
Tax -4,574 -13,578 -9,432 -7,046 -3,502 -13,337 -9,922 -40.35%
NP 13,229 38,147 25,551 19,298 9,558 36,745 27,393 -38.47%
-
NP to SH 13,229 38,147 25,551 19,298 9,558 36,745 27,393 -38.47%
-
Tax Rate 25.69% 26.25% 26.96% 26.75% 26.81% 26.63% 26.59% -
Total Cost 57,877 224,071 163,021 113,406 54,892 214,662 157,322 -48.68%
-
Net Worth 167,999 151,999 151,999 151,999 100,000 150,000 141,599 12.08%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 12,000 24,000 24,000 12,000 1,200 27,600 18,000 -23.70%
Div Payout % 90.71% 62.91% 93.93% 62.18% 12.55% 75.11% 65.71% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 167,999 151,999 151,999 151,999 100,000 150,000 141,599 12.08%
NOSH 800,000 800,000 800,000 800,000 80,000 120,000 120,000 254.62%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.60% 14.55% 13.55% 14.54% 14.83% 14.62% 14.83% -
ROE 7.87% 25.10% 16.81% 12.70% 9.56% 24.50% 19.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.89 32.78 23.57 16.59 80.56 209.51 153.93 -85.08%
EPS 1.65 4.77 3.19 2.41 1.19 30.62 22.83 -82.67%
DPS 1.50 3.00 3.00 1.50 1.50 23.00 15.00 -78.48%
NAPS 0.21 0.19 0.19 0.19 1.25 1.25 1.18 -68.39%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.89 32.78 23.57 16.59 8.06 31.43 23.09 -47.10%
EPS 1.65 4.77 3.19 2.41 1.19 4.59 3.42 -38.51%
DPS 1.50 3.00 3.00 1.50 0.15 3.45 2.25 -23.70%
NAPS 0.21 0.19 0.19 0.19 0.125 0.1875 0.177 12.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.92 0.805 1.02 1.15 7.80 6.42 5.15 -
P/RPS 10.35 2.46 4.33 6.93 9.68 3.06 3.35 112.27%
P/EPS 55.64 16.88 31.94 47.67 65.29 20.97 22.56 82.64%
EY 1.80 5.92 3.13 2.10 1.53 4.77 4.43 -45.17%
DY 1.63 3.73 2.94 1.30 0.19 3.58 2.91 -32.07%
P/NAPS 4.38 4.24 5.37 6.05 6.24 5.14 4.36 0.30%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 10/02/15 12/11/14 13/08/14 20/05/14 18/02/14 13/11/13 -
Price 0.97 0.90 0.99 1.13 1.15 6.95 5.10 -
P/RPS 10.91 2.75 4.20 6.81 1.43 3.32 3.31 121.63%
P/EPS 58.66 18.87 31.00 46.84 9.63 22.70 22.34 90.44%
EY 1.70 5.30 3.23 2.13 10.39 4.41 4.48 -47.61%
DY 1.55 3.33 3.03 1.33 1.30 3.31 2.94 -34.76%
P/NAPS 4.62 4.74 5.21 5.95 0.92 5.56 4.32 4.58%

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