[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 42.14%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 221,741 145,091 75,400 307,373 221,520 146,881 77,145 102.02%
PBT 40,194 26,416 14,289 57,778 40,706 26,780 14,916 93.52%
Tax -11,042 -7,352 -4,194 -14,819 -10,482 -6,902 -3,811 103.10%
NP 29,152 19,064 10,095 42,959 30,224 19,878 11,105 90.18%
-
NP to SH 29,152 19,064 10,095 42,959 30,224 19,878 11,105 90.18%
-
Tax Rate 27.47% 27.83% 29.35% 25.65% 25.75% 25.77% 25.55% -
Total Cost 192,589 126,027 65,305 264,414 191,296 127,003 66,040 103.98%
-
Net Worth 151,999 160,000 151,999 160,000 160,000 167,999 160,000 -3.35%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 32,000 16,000 - 48,000 32,000 16,000 - -
Div Payout % 109.77% 83.93% - 111.73% 105.88% 80.49% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 151,999 160,000 151,999 160,000 160,000 167,999 160,000 -3.35%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.15% 13.14% 13.39% 13.98% 13.64% 13.53% 14.39% -
ROE 19.18% 11.92% 6.64% 26.85% 18.89% 11.83% 6.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.72 18.14 9.43 38.42 27.69 18.36 9.64 102.08%
EPS 3.64 2.38 1.26 5.37 3.78 2.48 1.39 89.87%
DPS 4.00 2.00 0.00 6.00 4.00 2.00 0.00 -
NAPS 0.19 0.20 0.19 0.20 0.20 0.21 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.72 18.14 9.43 38.42 27.69 18.36 9.64 102.08%
EPS 3.64 2.38 1.26 5.37 3.78 2.48 1.39 89.87%
DPS 4.00 2.00 0.00 6.00 4.00 2.00 0.00 -
NAPS 0.19 0.20 0.19 0.20 0.20 0.21 0.20 -3.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.93 0.94 1.00 0.95 1.02 1.07 1.04 -
P/RPS 3.36 5.18 10.61 2.47 3.68 5.83 10.78 -53.99%
P/EPS 25.52 39.45 79.25 17.69 27.00 43.06 74.92 -51.19%
EY 3.92 2.54 1.26 5.65 3.70 2.32 1.33 105.43%
DY 4.30 2.13 0.00 6.32 3.92 1.87 0.00 -
P/NAPS 4.89 4.70 5.26 4.75 5.10 5.10 5.20 -4.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 21/08/19 14/05/19 19/02/19 21/11/18 15/08/18 15/05/18 -
Price 0.905 0.90 0.985 1.06 1.06 1.10 1.16 -
P/RPS 3.27 4.96 10.45 2.76 3.83 5.99 12.03 -58.00%
P/EPS 24.84 37.77 78.06 19.74 28.06 44.27 83.57 -55.42%
EY 4.03 2.65 1.28 5.07 3.56 2.26 1.20 124.09%
DY 4.42 2.22 0.00 5.66 3.77 1.82 0.00 -
P/NAPS 4.76 4.50 5.18 5.30 5.30 5.24 5.80 -12.33%

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