[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 32.4%
YoY- -6.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 142,346 71,106 262,218 188,572 132,704 64,450 251,407 -31.63%
PBT 37,378 17,803 51,725 34,983 26,344 13,060 50,082 -17.76%
Tax -9,599 -4,574 -13,578 -9,432 -7,046 -3,502 -13,337 -19.73%
NP 27,779 13,229 38,147 25,551 19,298 9,558 36,745 -17.05%
-
NP to SH 27,779 13,229 38,147 25,551 19,298 9,558 36,745 -17.05%
-
Tax Rate 25.68% 25.69% 26.25% 26.96% 26.75% 26.81% 26.63% -
Total Cost 114,567 57,877 224,071 163,021 113,406 54,892 214,662 -34.27%
-
Net Worth 167,999 167,999 151,999 151,999 151,999 100,000 150,000 7.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 28,000 12,000 24,000 24,000 12,000 1,200 27,600 0.96%
Div Payout % 100.80% 90.71% 62.91% 93.93% 62.18% 12.55% 75.11% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 167,999 167,999 151,999 151,999 151,999 100,000 150,000 7.86%
NOSH 800,000 800,000 800,000 800,000 800,000 80,000 120,000 255.45%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.52% 18.60% 14.55% 13.55% 14.54% 14.83% 14.62% -
ROE 16.54% 7.87% 25.10% 16.81% 12.70% 9.56% 24.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.79 8.89 32.78 23.57 16.59 80.56 209.51 -80.76%
EPS 3.47 1.65 4.77 3.19 2.41 1.19 30.62 -76.67%
DPS 3.50 1.50 3.00 3.00 1.50 1.50 23.00 -71.59%
NAPS 0.21 0.21 0.19 0.19 0.19 1.25 1.25 -69.65%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.79 8.89 32.78 23.57 16.59 8.06 31.43 -31.64%
EPS 3.47 1.65 4.77 3.19 2.41 1.19 4.59 -17.05%
DPS 3.50 1.50 3.00 3.00 1.50 0.15 3.45 0.96%
NAPS 0.21 0.21 0.19 0.19 0.19 0.125 0.1875 7.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.19 0.92 0.805 1.02 1.15 7.80 6.42 -
P/RPS 6.69 10.35 2.46 4.33 6.93 9.68 3.06 68.69%
P/EPS 34.27 55.64 16.88 31.94 47.67 65.29 20.97 38.86%
EY 2.92 1.80 5.92 3.13 2.10 1.53 4.77 -27.96%
DY 2.94 1.63 3.73 2.94 1.30 0.19 3.58 -12.33%
P/NAPS 5.67 4.38 4.24 5.37 6.05 6.24 5.14 6.78%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 10/02/15 12/11/14 13/08/14 20/05/14 18/02/14 -
Price 1.19 0.97 0.90 0.99 1.13 1.15 6.95 -
P/RPS 6.69 10.91 2.75 4.20 6.81 1.43 3.32 59.74%
P/EPS 34.27 58.66 18.87 31.00 46.84 9.63 22.70 31.70%
EY 2.92 1.70 5.30 3.23 2.13 10.39 4.41 -24.08%
DY 2.94 1.55 3.33 3.03 1.33 1.30 3.31 -7.61%
P/NAPS 5.67 4.62 4.74 5.21 5.95 0.92 5.56 1.31%

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