[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 42.46%
YoY- -3.32%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 239,584 152,319 80,876 309,539 221,741 145,091 75,400 115.67%
PBT 36,882 24,940 13,115 56,121 40,194 26,416 14,289 87.84%
Tax -10,828 -6,472 -3,407 -14,590 -11,042 -7,352 -4,194 87.87%
NP 26,054 18,468 9,708 41,531 29,152 19,064 10,095 87.82%
-
NP to SH 26,054 18,468 9,708 41,531 29,152 19,064 10,095 87.82%
-
Tax Rate 29.36% 25.95% 25.98% 26.00% 27.47% 27.83% 29.35% -
Total Cost 213,530 133,851 71,168 268,008 192,589 126,027 65,305 119.82%
-
Net Worth 144,000 151,999 144,000 151,999 151,999 160,000 151,999 -3.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 32,000 16,000 - 48,000 32,000 16,000 - -
Div Payout % 122.82% 86.64% - 115.58% 109.77% 83.93% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 144,000 151,999 144,000 151,999 151,999 160,000 151,999 -3.53%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.87% 12.12% 12.00% 13.42% 13.15% 13.14% 13.39% -
ROE 18.09% 12.15% 6.74% 27.32% 19.18% 11.92% 6.64% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.95 19.04 10.11 38.69 27.72 18.14 9.43 115.61%
EPS 3.26 2.31 1.21 5.19 3.64 2.38 1.26 88.13%
DPS 4.00 2.00 0.00 6.00 4.00 2.00 0.00 -
NAPS 0.18 0.19 0.18 0.19 0.19 0.20 0.19 -3.53%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.95 19.04 10.11 38.69 27.72 18.14 9.43 115.61%
EPS 3.26 2.31 1.21 5.19 3.64 2.38 1.26 88.13%
DPS 4.00 2.00 0.00 6.00 4.00 2.00 0.00 -
NAPS 0.18 0.19 0.18 0.19 0.19 0.20 0.19 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.92 0.95 0.875 0.90 0.93 0.94 1.00 -
P/RPS 3.07 4.99 8.66 2.33 3.36 5.18 10.61 -56.15%
P/EPS 28.25 41.15 72.11 17.34 25.52 39.45 79.25 -49.63%
EY 3.54 2.43 1.39 5.77 3.92 2.54 1.26 98.73%
DY 4.35 2.11 0.00 6.67 4.30 2.13 0.00 -
P/NAPS 5.11 5.00 4.86 4.74 4.89 4.70 5.26 -1.90%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 12/08/20 20/05/20 10/02/20 19/11/19 21/08/19 14/05/19 -
Price 0.955 0.91 1.01 0.915 0.905 0.90 0.985 -
P/RPS 3.19 4.78 9.99 2.36 3.27 4.96 10.45 -54.56%
P/EPS 29.32 39.42 83.23 17.63 24.84 37.77 78.06 -47.84%
EY 3.41 2.54 1.20 5.67 4.03 2.65 1.28 91.83%
DY 4.19 2.20 0.00 6.56 4.42 2.22 0.00 -
P/NAPS 5.31 4.79 5.61 4.82 4.76 4.50 5.18 1.66%

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