[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 41.44%
YoY- -13.63%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 143,104 73,854 285,645 202,848 138,260 72,407 286,860 -37.12%
PBT 27,720 15,511 66,296 45,570 32,192 18,201 72,955 -47.57%
Tax -7,120 -3,932 -16,890 -11,588 -8,167 -4,606 -18,224 -46.58%
NP 20,600 11,579 49,406 33,982 24,025 13,595 54,731 -47.90%
-
NP to SH 20,600 11,579 49,406 33,982 24,025 13,595 54,731 -47.90%
-
Tax Rate 25.69% 25.35% 25.48% 25.43% 25.37% 25.31% 24.98% -
Total Cost 122,504 62,275 236,239 168,866 114,235 58,812 232,129 -34.72%
-
Net Worth 167,999 160,000 184,000 167,999 175,999 160,000 167,999 0.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 16,000 - 48,000 16,000 16,000 - 60,000 -58.60%
Div Payout % 77.67% - 97.15% 47.08% 66.60% - 109.63% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 167,999 160,000 184,000 167,999 175,999 160,000 167,999 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.40% 15.68% 17.30% 16.75% 17.38% 18.78% 19.08% -
ROE 12.26% 7.24% 26.85% 20.23% 13.65% 8.50% 32.58% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.89 9.23 35.71 25.36 17.28 9.05 35.86 -37.12%
EPS 2.58 1.45 6.18 4.25 3.00 1.70 6.84 -47.82%
DPS 2.00 0.00 6.00 2.00 2.00 0.00 7.50 -58.60%
NAPS 0.21 0.20 0.23 0.21 0.22 0.20 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.89 9.23 35.71 25.36 17.28 9.05 35.86 -37.12%
EPS 2.58 1.45 6.18 4.25 3.00 1.70 6.84 -47.82%
DPS 2.00 0.00 6.00 2.00 2.00 0.00 7.50 -58.60%
NAPS 0.21 0.20 0.23 0.21 0.22 0.20 0.21 0.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.21 1.19 1.17 1.28 1.34 1.32 1.29 -
P/RPS 6.76 12.89 3.28 5.05 7.75 14.58 3.60 52.26%
P/EPS 46.99 82.22 18.95 30.13 44.62 77.68 18.86 83.88%
EY 2.13 1.22 5.28 3.32 2.24 1.29 5.30 -45.57%
DY 1.65 0.00 5.13 1.56 1.49 0.00 5.81 -56.82%
P/NAPS 5.76 5.95 5.09 6.10 6.09 6.60 6.14 -4.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 15/05/17 14/02/17 14/11/16 18/08/16 19/05/16 18/02/16 -
Price 1.20 1.20 1.18 1.21 1.28 1.38 1.32 -
P/RPS 6.71 13.00 3.30 4.77 7.41 15.25 3.68 49.30%
P/EPS 46.60 82.91 19.11 28.49 42.62 81.21 19.29 80.13%
EY 2.15 1.21 5.23 3.51 2.35 1.23 5.18 -44.38%
DY 1.67 0.00 5.08 1.65 1.56 0.00 5.68 -55.81%
P/NAPS 5.71 6.00 5.13 5.76 5.82 6.90 6.29 -6.25%

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