[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 41.63%
YoY- 53.98%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 138,260 72,407 286,860 206,789 142,346 71,106 262,218 -34.75%
PBT 32,192 18,201 72,955 52,852 37,378 17,803 51,725 -27.12%
Tax -8,167 -4,606 -18,224 -13,508 -9,599 -4,574 -13,578 -28.76%
NP 24,025 13,595 54,731 39,344 27,779 13,229 38,147 -26.54%
-
NP to SH 24,025 13,595 54,731 39,344 27,779 13,229 38,147 -26.54%
-
Tax Rate 25.37% 25.31% 24.98% 25.56% 25.68% 25.69% 26.25% -
Total Cost 114,235 58,812 232,129 167,445 114,567 57,877 224,071 -36.20%
-
Net Worth 175,999 160,000 167,999 167,999 167,999 167,999 151,999 10.27%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 16,000 - 60,000 44,000 28,000 12,000 24,000 -23.70%
Div Payout % 66.60% - 109.63% 111.83% 100.80% 90.71% 62.91% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 175,999 160,000 167,999 167,999 167,999 167,999 151,999 10.27%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.38% 18.78% 19.08% 19.03% 19.52% 18.60% 14.55% -
ROE 13.65% 8.50% 32.58% 23.42% 16.54% 7.87% 25.10% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.28 9.05 35.86 25.85 17.79 8.89 32.78 -34.76%
EPS 3.00 1.70 6.84 4.92 3.47 1.65 4.77 -26.61%
DPS 2.00 0.00 7.50 5.50 3.50 1.50 3.00 -23.70%
NAPS 0.22 0.20 0.21 0.21 0.21 0.21 0.19 10.27%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.28 9.05 35.86 25.85 17.79 8.89 32.78 -34.76%
EPS 3.00 1.70 6.84 4.92 3.47 1.65 4.77 -26.61%
DPS 2.00 0.00 7.50 5.50 3.50 1.50 3.00 -23.70%
NAPS 0.22 0.20 0.21 0.21 0.21 0.21 0.19 10.27%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.34 1.32 1.29 1.20 1.19 0.92 0.805 -
P/RPS 7.75 14.58 3.60 4.64 6.69 10.35 2.46 115.05%
P/EPS 44.62 77.68 18.86 24.40 34.27 55.64 16.88 91.29%
EY 2.24 1.29 5.30 4.10 2.92 1.80 5.92 -47.71%
DY 1.49 0.00 5.81 4.58 2.94 1.63 3.73 -45.79%
P/NAPS 6.09 6.60 6.14 5.71 5.67 4.38 4.24 27.32%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 19/05/16 18/02/16 17/11/15 18/08/15 19/05/15 10/02/15 -
Price 1.28 1.38 1.32 1.42 1.19 0.97 0.90 -
P/RPS 7.41 15.25 3.68 5.49 6.69 10.91 2.75 93.75%
P/EPS 42.62 81.21 19.29 28.87 34.27 58.66 18.87 72.23%
EY 2.35 1.23 5.18 3.46 2.92 1.70 5.30 -41.88%
DY 1.56 0.00 5.68 3.87 2.94 1.55 3.33 -39.70%
P/NAPS 5.82 6.90 6.29 6.76 5.67 4.62 4.74 14.67%

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