[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 30.36%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 153,067 79,260 295,833 214,027 149,242 82,745 327,325 -39.83%
PBT 13,420 9,188 37,292 24,052 18,361 13,307 55,010 -61.05%
Tax -3,612 -2,417 -10,052 -6,522 -4,914 -3,439 -14,629 -60.74%
NP 9,808 6,771 27,240 17,530 13,447 9,868 40,381 -61.17%
-
NP to SH 9,808 6,771 27,240 17,530 13,447 9,868 40,381 -61.17%
-
Tax Rate 26.92% 26.31% 26.95% 27.12% 26.76% 25.84% 26.59% -
Total Cost 143,259 72,489 268,593 196,497 135,795 72,877 286,944 -37.14%
-
Net Worth 144,000 136,000 136,000 127,999 136,000 136,000 136,000 3.89%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 8,000 - 20,000 12,000 12,000 - 48,000 -69.81%
Div Payout % 81.57% - 73.42% 68.45% 89.24% - 118.87% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 144,000 136,000 136,000 127,999 136,000 136,000 136,000 3.89%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.41% 8.54% 9.21% 8.19% 9.01% 11.93% 12.34% -
ROE 6.81% 4.98% 20.03% 13.70% 9.89% 7.26% 29.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.13 9.91 36.98 26.75 18.66 10.34 40.92 -39.84%
EPS 1.23 0.85 3.41 2.19 1.68 1.23 5.05 -61.09%
DPS 1.00 0.00 2.50 1.50 1.50 0.00 6.00 -69.81%
NAPS 0.18 0.17 0.17 0.16 0.17 0.17 0.17 3.89%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.13 9.91 36.98 26.75 18.66 10.34 40.92 -39.84%
EPS 1.23 0.85 3.41 2.19 1.68 1.23 5.05 -61.09%
DPS 1.00 0.00 2.50 1.50 1.50 0.00 6.00 -69.81%
NAPS 0.18 0.17 0.17 0.16 0.17 0.17 0.17 3.89%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.765 0.825 0.875 0.935 0.945 0.935 0.95 -
P/RPS 4.00 8.33 2.37 3.49 5.07 9.04 2.32 43.92%
P/EPS 62.40 97.47 25.70 42.67 56.22 75.80 18.82 122.84%
EY 1.60 1.03 3.89 2.34 1.78 1.32 5.31 -55.15%
DY 1.31 0.00 2.86 1.60 1.59 0.00 6.32 -65.07%
P/NAPS 4.25 4.85 5.15 5.84 5.56 5.50 5.59 -16.74%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 10/08/22 19/05/22 16/02/22 10/11/21 11/08/21 19/05/21 17/02/21 -
Price 0.75 0.83 0.87 0.90 0.97 0.94 0.94 -
P/RPS 3.92 8.38 2.35 3.36 5.20 9.09 2.30 42.82%
P/EPS 61.17 98.07 25.55 41.07 57.71 76.21 18.62 121.47%
EY 1.63 1.02 3.91 2.43 1.73 1.31 5.37 -54.93%
DY 1.33 0.00 2.87 1.67 1.55 0.00 6.38 -64.94%
P/NAPS 4.17 4.88 5.12 5.63 5.71 5.53 5.53 -17.19%

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