[HUPSENG] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 77.91%
YoY- -14.26%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 77,145 299,665 213,447 143,104 73,854 285,645 202,848 -47.53%
PBT 14,916 59,426 40,533 27,720 15,511 66,296 45,570 -52.53%
Tax -3,811 -14,939 -10,470 -7,120 -3,932 -16,890 -11,588 -52.38%
NP 11,105 44,487 30,063 20,600 11,579 49,406 33,982 -52.58%
-
NP to SH 11,105 44,487 30,063 20,600 11,579 49,406 33,982 -52.58%
-
Tax Rate 25.55% 25.14% 25.83% 25.69% 25.35% 25.48% 25.43% -
Total Cost 66,040 255,178 183,384 122,504 62,275 236,239 168,866 -46.55%
-
Net Worth 160,000 160,000 167,999 167,999 160,000 184,000 167,999 -3.20%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 48,000 32,000 16,000 - 48,000 16,000 -
Div Payout % - 107.90% 106.44% 77.67% - 97.15% 47.08% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 160,000 160,000 167,999 167,999 160,000 184,000 167,999 -3.20%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.39% 14.85% 14.08% 14.40% 15.68% 17.30% 16.75% -
ROE 6.94% 27.80% 17.89% 12.26% 7.24% 26.85% 20.23% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.64 37.46 26.68 17.89 9.23 35.71 25.36 -47.55%
EPS 1.39 5.56 3.76 2.58 1.45 6.18 4.25 -52.56%
DPS 0.00 6.00 4.00 2.00 0.00 6.00 2.00 -
NAPS 0.20 0.20 0.21 0.21 0.20 0.23 0.21 -3.20%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.64 37.46 26.68 17.89 9.23 35.71 25.36 -47.55%
EPS 1.39 5.56 3.76 2.58 1.45 6.18 4.25 -52.56%
DPS 0.00 6.00 4.00 2.00 0.00 6.00 2.00 -
NAPS 0.20 0.20 0.21 0.21 0.20 0.23 0.21 -3.20%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.04 1.09 1.16 1.21 1.19 1.17 1.28 -
P/RPS 10.78 2.91 4.35 6.76 12.89 3.28 5.05 65.86%
P/EPS 74.92 19.60 30.87 46.99 82.22 18.95 30.13 83.64%
EY 1.33 5.10 3.24 2.13 1.22 5.28 3.32 -45.68%
DY 0.00 5.50 3.45 1.65 0.00 5.13 1.56 -
P/NAPS 5.20 5.45 5.52 5.76 5.95 5.09 6.10 -10.10%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 08/02/18 15/11/17 15/08/17 15/05/17 14/02/17 14/11/16 -
Price 1.16 1.07 1.12 1.20 1.20 1.18 1.21 -
P/RPS 12.03 2.86 4.20 6.71 13.00 3.30 4.77 85.38%
P/EPS 83.57 19.24 29.80 46.60 82.91 19.11 28.49 105.04%
EY 1.20 5.20 3.36 2.15 1.21 5.23 3.51 -51.13%
DY 0.00 5.61 3.57 1.67 0.00 5.08 1.65 -
P/NAPS 5.80 5.35 5.33 5.71 6.00 5.13 5.76 0.46%

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