[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 39.69%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 132,704 64,450 251,407 184,715 125,999 59,873 247,818 -34.13%
PBT 26,344 13,060 50,082 37,315 26,735 12,142 44,351 -29.40%
Tax -7,046 -3,502 -13,337 -9,922 -7,125 -3,238 -11,810 -29.19%
NP 19,298 9,558 36,745 27,393 19,610 8,904 32,541 -29.48%
-
NP to SH 19,298 9,558 36,745 27,393 19,610 8,904 32,541 -29.48%
-
Tax Rate 26.75% 26.81% 26.63% 26.59% 26.65% 26.67% 26.63% -
Total Cost 113,406 54,892 214,662 157,322 106,389 50,969 215,277 -34.84%
-
Net Worth 151,999 100,000 150,000 141,599 151,199 140,399 153,599 -0.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,000 1,200 27,600 18,000 18,000 - 36,000 -52.02%
Div Payout % 62.18% 12.55% 75.11% 65.71% 91.79% - 110.63% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 151,999 100,000 150,000 141,599 151,199 140,399 153,599 -0.69%
NOSH 800,000 80,000 120,000 120,000 120,000 120,000 120,000 255.45%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.54% 14.83% 14.62% 14.83% 15.56% 14.87% 13.13% -
ROE 12.70% 9.56% 24.50% 19.35% 12.97% 6.34% 21.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.59 80.56 209.51 153.93 105.00 49.89 206.52 -81.46%
EPS 2.41 1.19 30.62 22.83 16.34 7.42 27.12 -80.17%
DPS 1.50 1.50 23.00 15.00 15.00 0.00 30.00 -86.50%
NAPS 0.19 1.25 1.25 1.18 1.26 1.17 1.28 -72.06%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.59 8.06 31.43 23.09 15.75 7.48 30.98 -34.13%
EPS 2.41 1.19 4.59 3.42 2.45 1.11 4.07 -29.55%
DPS 1.50 0.15 3.45 2.25 2.25 0.00 4.50 -52.02%
NAPS 0.19 0.125 0.1875 0.177 0.189 0.1755 0.192 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.15 7.80 6.42 5.15 3.96 3.49 2.83 -
P/RPS 6.93 9.68 3.06 3.35 3.77 6.99 1.37 195.55%
P/EPS 47.67 65.29 20.97 22.56 24.23 47.04 10.44 175.99%
EY 2.10 1.53 4.77 4.43 4.13 2.13 9.58 -63.74%
DY 1.30 0.19 3.58 2.91 3.79 0.00 10.60 -75.41%
P/NAPS 6.05 6.24 5.14 4.36 3.14 2.98 2.21 96.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 20/05/14 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 -
Price 1.13 1.15 6.95 5.10 4.53 3.72 3.04 -
P/RPS 6.81 1.43 3.32 3.31 4.31 7.46 1.47 178.68%
P/EPS 46.84 9.63 22.70 22.34 27.72 50.13 11.21 160.10%
EY 2.13 10.39 4.41 4.48 3.61 1.99 8.92 -61.61%
DY 1.33 1.30 3.31 2.94 3.31 0.00 9.87 -73.81%
P/NAPS 5.95 0.92 5.56 4.32 3.60 3.18 2.38 84.51%

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