[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 34.14%
YoY- 12.92%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 188,572 132,704 64,450 251,407 184,715 125,999 59,873 114.71%
PBT 34,983 26,344 13,060 50,082 37,315 26,735 12,142 102.34%
Tax -9,432 -7,046 -3,502 -13,337 -9,922 -7,125 -3,238 103.83%
NP 25,551 19,298 9,558 36,745 27,393 19,610 8,904 101.80%
-
NP to SH 25,551 19,298 9,558 36,745 27,393 19,610 8,904 101.80%
-
Tax Rate 26.96% 26.75% 26.81% 26.63% 26.59% 26.65% 26.67% -
Total Cost 163,021 113,406 54,892 214,662 157,322 106,389 50,969 116.92%
-
Net Worth 151,999 151,999 100,000 150,000 141,599 151,199 140,399 5.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 24,000 12,000 1,200 27,600 18,000 18,000 - -
Div Payout % 93.93% 62.18% 12.55% 75.11% 65.71% 91.79% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 151,999 151,999 100,000 150,000 141,599 151,199 140,399 5.42%
NOSH 800,000 800,000 80,000 120,000 120,000 120,000 120,000 253.81%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.55% 14.54% 14.83% 14.62% 14.83% 15.56% 14.87% -
ROE 16.81% 12.70% 9.56% 24.50% 19.35% 12.97% 6.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.57 16.59 80.56 209.51 153.93 105.00 49.89 -39.31%
EPS 3.19 2.41 1.19 30.62 22.83 16.34 7.42 -43.00%
DPS 3.00 1.50 1.50 23.00 15.00 15.00 0.00 -
NAPS 0.19 0.19 1.25 1.25 1.18 1.26 1.17 -70.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.57 16.59 8.06 31.43 23.09 15.75 7.48 114.78%
EPS 3.19 2.41 1.19 4.59 3.42 2.45 1.11 102.00%
DPS 3.00 1.50 0.15 3.45 2.25 2.25 0.00 -
NAPS 0.19 0.19 0.125 0.1875 0.177 0.189 0.1755 5.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.02 1.15 7.80 6.42 5.15 3.96 3.49 -
P/RPS 4.33 6.93 9.68 3.06 3.35 3.77 6.99 -27.31%
P/EPS 31.94 47.67 65.29 20.97 22.56 24.23 47.04 -22.72%
EY 3.13 2.10 1.53 4.77 4.43 4.13 2.13 29.22%
DY 2.94 1.30 0.19 3.58 2.91 3.79 0.00 -
P/NAPS 5.37 6.05 6.24 5.14 4.36 3.14 2.98 48.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 13/08/14 20/05/14 18/02/14 13/11/13 21/08/13 15/05/13 -
Price 0.99 1.13 1.15 6.95 5.10 4.53 3.72 -
P/RPS 4.20 6.81 1.43 3.32 3.31 4.31 7.46 -31.79%
P/EPS 31.00 46.84 9.63 22.70 22.34 27.72 50.13 -27.39%
EY 3.23 2.13 10.39 4.41 4.48 3.61 1.99 38.07%
DY 3.03 1.33 1.30 3.31 2.94 3.31 0.00 -
P/NAPS 5.21 5.95 0.92 5.56 4.32 3.60 3.18 38.93%

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