[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 47.98%
YoY- -9.96%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 221,520 146,881 77,145 299,665 213,447 143,104 73,854 107.84%
PBT 40,706 26,780 14,916 59,426 40,533 27,720 15,511 90.14%
Tax -10,482 -6,902 -3,811 -14,939 -10,470 -7,120 -3,932 92.14%
NP 30,224 19,878 11,105 44,487 30,063 20,600 11,579 89.46%
-
NP to SH 30,224 19,878 11,105 44,487 30,063 20,600 11,579 89.46%
-
Tax Rate 25.75% 25.77% 25.55% 25.14% 25.83% 25.69% 25.35% -
Total Cost 191,296 127,003 66,040 255,178 183,384 122,504 62,275 111.16%
-
Net Worth 160,000 167,999 160,000 160,000 167,999 167,999 160,000 0.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 32,000 16,000 - 48,000 32,000 16,000 - -
Div Payout % 105.88% 80.49% - 107.90% 106.44% 77.67% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 160,000 167,999 160,000 160,000 167,999 167,999 160,000 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.64% 13.53% 14.39% 14.85% 14.08% 14.40% 15.68% -
ROE 18.89% 11.83% 6.94% 27.80% 17.89% 12.26% 7.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.69 18.36 9.64 37.46 26.68 17.89 9.23 107.86%
EPS 3.78 2.48 1.39 5.56 3.76 2.58 1.45 89.30%
DPS 4.00 2.00 0.00 6.00 4.00 2.00 0.00 -
NAPS 0.20 0.21 0.20 0.20 0.21 0.21 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.69 18.36 9.64 37.46 26.68 17.89 9.23 107.86%
EPS 3.78 2.48 1.39 5.56 3.76 2.58 1.45 89.30%
DPS 4.00 2.00 0.00 6.00 4.00 2.00 0.00 -
NAPS 0.20 0.21 0.20 0.20 0.21 0.21 0.20 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.02 1.07 1.04 1.09 1.16 1.21 1.19 -
P/RPS 3.68 5.83 10.78 2.91 4.35 6.76 12.89 -56.60%
P/EPS 27.00 43.06 74.92 19.60 30.87 46.99 82.22 -52.36%
EY 3.70 2.32 1.33 5.10 3.24 2.13 1.22 109.37%
DY 3.92 1.87 0.00 5.50 3.45 1.65 0.00 -
P/NAPS 5.10 5.10 5.20 5.45 5.52 5.76 5.95 -9.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 15/08/18 15/05/18 08/02/18 15/11/17 15/08/17 15/05/17 -
Price 1.06 1.10 1.16 1.07 1.12 1.20 1.20 -
P/RPS 3.83 5.99 12.03 2.86 4.20 6.71 13.00 -55.69%
P/EPS 28.06 44.27 83.57 19.24 29.80 46.60 82.91 -51.40%
EY 3.56 2.26 1.20 5.20 3.36 2.15 1.21 105.19%
DY 3.77 1.82 0.00 5.61 3.57 1.67 0.00 -
P/NAPS 5.30 5.24 5.80 5.35 5.33 5.71 6.00 -7.93%

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