[HUPSENG] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 109.99%
YoY- 43.95%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 72,407 286,860 206,789 142,346 71,106 262,218 188,572 -47.14%
PBT 18,201 72,955 52,852 37,378 17,803 51,725 34,983 -35.28%
Tax -4,606 -18,224 -13,508 -9,599 -4,574 -13,578 -9,432 -37.96%
NP 13,595 54,731 39,344 27,779 13,229 38,147 25,551 -34.31%
-
NP to SH 13,595 54,731 39,344 27,779 13,229 38,147 25,551 -34.31%
-
Tax Rate 25.31% 24.98% 25.56% 25.68% 25.69% 26.25% 26.96% -
Total Cost 58,812 232,129 167,445 114,567 57,877 224,071 163,021 -49.29%
-
Net Worth 160,000 167,999 167,999 167,999 167,999 151,999 151,999 3.47%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 60,000 44,000 28,000 12,000 24,000 24,000 -
Div Payout % - 109.63% 111.83% 100.80% 90.71% 62.91% 93.93% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 160,000 167,999 167,999 167,999 167,999 151,999 151,999 3.47%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.78% 19.08% 19.03% 19.52% 18.60% 14.55% 13.55% -
ROE 8.50% 32.58% 23.42% 16.54% 7.87% 25.10% 16.81% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.05 35.86 25.85 17.79 8.89 32.78 23.57 -47.14%
EPS 1.70 6.84 4.92 3.47 1.65 4.77 3.19 -34.24%
DPS 0.00 7.50 5.50 3.50 1.50 3.00 3.00 -
NAPS 0.20 0.21 0.21 0.21 0.21 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.05 35.86 25.85 17.79 8.89 32.78 23.57 -47.14%
EPS 1.70 6.84 4.92 3.47 1.65 4.77 3.19 -34.24%
DPS 0.00 7.50 5.50 3.50 1.50 3.00 3.00 -
NAPS 0.20 0.21 0.21 0.21 0.21 0.19 0.19 3.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.32 1.29 1.20 1.19 0.92 0.805 1.02 -
P/RPS 14.58 3.60 4.64 6.69 10.35 2.46 4.33 124.48%
P/EPS 77.68 18.86 24.40 34.27 55.64 16.88 31.94 80.75%
EY 1.29 5.30 4.10 2.92 1.80 5.92 3.13 -44.58%
DY 0.00 5.81 4.58 2.94 1.63 3.73 2.94 -
P/NAPS 6.60 6.14 5.71 5.67 4.38 4.24 5.37 14.72%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 18/02/16 17/11/15 18/08/15 19/05/15 10/02/15 12/11/14 -
Price 1.38 1.32 1.42 1.19 0.97 0.90 0.99 -
P/RPS 15.25 3.68 5.49 6.69 10.91 2.75 4.20 136.05%
P/EPS 81.21 19.29 28.87 34.27 58.66 18.87 31.00 89.92%
EY 1.23 5.18 3.46 2.92 1.70 5.30 3.23 -47.43%
DY 0.00 5.68 3.87 2.94 1.55 3.33 3.03 -
P/NAPS 6.90 6.29 6.76 5.67 4.62 4.74 5.21 20.57%

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