[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
08-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 70.82%
YoY- 130.17%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 173,802 93,565 357,271 262,123 167,933 86,384 318,194 -33.20%
PBT 30,812 18,662 60,008 42,111 24,727 13,087 35,441 -8.91%
Tax -7,812 -4,690 -14,922 -10,706 -6,342 -3,422 -9,360 -11.36%
NP 23,000 13,972 45,086 31,405 18,385 9,665 26,081 -8.04%
-
NP to SH 23,000 13,972 45,086 31,405 18,385 9,665 26,081 -8.04%
-
Tax Rate 25.35% 25.13% 24.87% 25.42% 25.65% 26.15% 26.41% -
Total Cost 150,802 79,593 312,185 230,718 149,548 76,719 292,113 -35.67%
-
Net Worth 167,999 160,000 160,000 151,999 144,000 144,000 144,000 10.83%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 16,000 - 32,000 16,000 16,000 8,000 24,000 -23.70%
Div Payout % 69.57% - 70.98% 50.95% 87.03% 82.77% 92.02% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 167,999 160,000 160,000 151,999 144,000 144,000 144,000 10.83%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.23% 14.93% 12.62% 11.98% 10.95% 11.19% 8.20% -
ROE 13.69% 8.73% 28.18% 20.66% 12.77% 6.71% 18.11% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.73 11.70 44.66 32.77 20.99 10.80 39.77 -33.18%
EPS 2.88 1.75 5.64 3.93 2.30 1.21 3.26 -7.93%
DPS 2.00 0.00 4.00 2.00 2.00 1.00 3.00 -23.70%
NAPS 0.21 0.20 0.20 0.19 0.18 0.18 0.18 10.83%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.73 11.70 44.66 32.77 20.99 10.80 39.77 -33.18%
EPS 2.88 1.75 5.64 3.93 2.30 1.21 3.26 -7.93%
DPS 2.00 0.00 4.00 2.00 2.00 1.00 3.00 -23.70%
NAPS 0.21 0.20 0.20 0.19 0.18 0.18 0.18 10.83%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.22 0.815 0.785 0.705 0.635 0.71 0.715 -
P/RPS 5.62 6.97 1.76 2.15 3.03 6.58 1.80 113.76%
P/EPS 42.43 46.66 13.93 17.96 27.63 58.77 21.93 55.33%
EY 2.36 2.14 7.18 5.57 3.62 1.70 4.56 -35.56%
DY 1.64 0.00 5.10 2.84 3.15 1.41 4.20 -46.60%
P/NAPS 5.81 4.08 3.93 3.71 3.53 3.94 3.97 28.93%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 07/08/24 16/05/24 19/02/24 08/11/23 09/08/23 18/05/23 14/02/23 -
Price 1.06 0.875 0.81 0.72 0.655 0.725 0.77 -
P/RPS 4.88 7.48 1.81 2.20 3.12 6.71 1.94 85.06%
P/EPS 36.87 50.10 14.37 18.34 28.50 60.01 23.62 34.60%
EY 2.71 2.00 6.96 5.45 3.51 1.67 4.23 -25.70%
DY 1.89 0.00 4.94 2.78 3.05 1.38 3.90 -38.33%
P/NAPS 5.05 4.38 4.05 3.79 3.64 4.03 4.28 11.67%

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