[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
09-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 39.11%
YoY- -22.17%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 167,933 86,384 318,194 223,261 153,067 79,260 295,833 -31.51%
PBT 24,727 13,087 35,441 18,680 13,420 9,188 37,292 -24.01%
Tax -6,342 -3,422 -9,360 -5,036 -3,612 -2,417 -10,052 -26.50%
NP 18,385 9,665 26,081 13,644 9,808 6,771 27,240 -23.11%
-
NP to SH 18,385 9,665 26,081 13,644 9,808 6,771 27,240 -23.11%
-
Tax Rate 25.65% 26.15% 26.41% 26.96% 26.92% 26.31% 26.95% -
Total Cost 149,548 76,719 292,113 209,617 143,259 72,489 268,593 -32.39%
-
Net Worth 144,000 144,000 144,000 136,000 144,000 136,000 136,000 3.89%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 16,000 8,000 24,000 16,000 8,000 - 20,000 -13.85%
Div Payout % 87.03% 82.77% 92.02% 117.27% 81.57% - 73.42% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 144,000 144,000 144,000 136,000 144,000 136,000 136,000 3.89%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.95% 11.19% 8.20% 6.11% 6.41% 8.54% 9.21% -
ROE 12.77% 6.71% 18.11% 10.03% 6.81% 4.98% 20.03% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.99 10.80 39.77 27.91 19.13 9.91 36.98 -31.51%
EPS 2.30 1.21 3.26 1.71 1.23 0.85 3.41 -23.14%
DPS 2.00 1.00 3.00 2.00 1.00 0.00 2.50 -13.85%
NAPS 0.18 0.18 0.18 0.17 0.18 0.17 0.17 3.89%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.99 10.80 39.77 27.91 19.13 9.91 36.98 -31.51%
EPS 2.30 1.21 3.26 1.71 1.23 0.85 3.41 -23.14%
DPS 2.00 1.00 3.00 2.00 1.00 0.00 2.50 -13.85%
NAPS 0.18 0.18 0.18 0.17 0.18 0.17 0.17 3.89%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.635 0.71 0.715 0.66 0.765 0.825 0.875 -
P/RPS 3.03 6.58 1.80 2.36 4.00 8.33 2.37 17.84%
P/EPS 27.63 58.77 21.93 38.70 62.40 97.47 25.70 4.95%
EY 3.62 1.70 4.56 2.58 1.60 1.03 3.89 -4.69%
DY 3.15 1.41 4.20 3.03 1.31 0.00 2.86 6.66%
P/NAPS 3.53 3.94 3.97 3.88 4.25 4.85 5.15 -22.31%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 09/08/23 18/05/23 14/02/23 09/11/22 10/08/22 19/05/22 16/02/22 -
Price 0.655 0.725 0.77 0.65 0.75 0.83 0.87 -
P/RPS 3.12 6.71 1.94 2.33 3.92 8.38 2.35 20.86%
P/EPS 28.50 60.01 23.62 38.11 61.17 98.07 25.55 7.57%
EY 3.51 1.67 4.23 2.62 1.63 1.02 3.91 -6.96%
DY 3.05 1.38 3.90 3.08 1.33 0.00 2.87 4.15%
P/NAPS 3.64 4.03 4.28 3.82 4.17 4.88 5.12 -20.39%

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