[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 52.92%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 152,319 80,876 309,539 221,741 145,091 75,400 307,373 -37.40%
PBT 24,940 13,115 56,121 40,194 26,416 14,289 57,778 -42.91%
Tax -6,472 -3,407 -14,590 -11,042 -7,352 -4,194 -14,819 -42.46%
NP 18,468 9,708 41,531 29,152 19,064 10,095 42,959 -43.06%
-
NP to SH 18,468 9,708 41,531 29,152 19,064 10,095 42,959 -43.06%
-
Tax Rate 25.95% 25.98% 26.00% 27.47% 27.83% 29.35% 25.65% -
Total Cost 133,851 71,168 268,008 192,589 126,027 65,305 264,414 -36.50%
-
Net Worth 151,999 144,000 151,999 151,999 160,000 151,999 160,000 -3.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,000 - 48,000 32,000 16,000 - 48,000 -51.95%
Div Payout % 86.64% - 115.58% 109.77% 83.93% - 111.73% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 151,999 144,000 151,999 151,999 160,000 151,999 160,000 -3.36%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.12% 12.00% 13.42% 13.15% 13.14% 13.39% 13.98% -
ROE 12.15% 6.74% 27.32% 19.18% 11.92% 6.64% 26.85% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.04 10.11 38.69 27.72 18.14 9.43 38.42 -37.40%
EPS 2.31 1.21 5.19 3.64 2.38 1.26 5.37 -43.04%
DPS 2.00 0.00 6.00 4.00 2.00 0.00 6.00 -51.95%
NAPS 0.19 0.18 0.19 0.19 0.20 0.19 0.20 -3.36%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.04 10.11 38.69 27.72 18.14 9.43 38.42 -37.40%
EPS 2.31 1.21 5.19 3.64 2.38 1.26 5.37 -43.04%
DPS 2.00 0.00 6.00 4.00 2.00 0.00 6.00 -51.95%
NAPS 0.19 0.18 0.19 0.19 0.20 0.19 0.20 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.95 0.875 0.90 0.93 0.94 1.00 0.95 -
P/RPS 4.99 8.66 2.33 3.36 5.18 10.61 2.47 59.87%
P/EPS 41.15 72.11 17.34 25.52 39.45 79.25 17.69 75.65%
EY 2.43 1.39 5.77 3.92 2.54 1.26 5.65 -43.05%
DY 2.11 0.00 6.67 4.30 2.13 0.00 6.32 -51.90%
P/NAPS 5.00 4.86 4.74 4.89 4.70 5.26 4.75 3.48%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 12/08/20 20/05/20 10/02/20 19/11/19 21/08/19 14/05/19 19/02/19 -
Price 0.91 1.01 0.915 0.905 0.90 0.985 1.06 -
P/RPS 4.78 9.99 2.36 3.27 4.96 10.45 2.76 44.26%
P/EPS 39.42 83.23 17.63 24.84 37.77 78.06 19.74 58.64%
EY 2.54 1.20 5.67 4.03 2.65 1.28 5.07 -36.94%
DY 2.20 0.00 6.56 4.42 2.22 0.00 5.66 -46.77%
P/NAPS 4.79 5.61 4.82 4.76 4.50 5.18 5.30 -6.52%

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