[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 54.99%
YoY- -2.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 214,027 149,242 82,745 327,325 239,584 152,319 80,876 91.20%
PBT 24,052 18,361 13,307 55,010 36,882 24,940 13,115 49.77%
Tax -6,522 -4,914 -3,439 -14,629 -10,828 -6,472 -3,407 54.11%
NP 17,530 13,447 9,868 40,381 26,054 18,468 9,708 48.23%
-
NP to SH 17,530 13,447 9,868 40,381 26,054 18,468 9,708 48.23%
-
Tax Rate 27.12% 26.76% 25.84% 26.59% 29.36% 25.95% 25.98% -
Total Cost 196,497 135,795 72,877 286,944 213,530 133,851 71,168 96.68%
-
Net Worth 127,999 136,000 136,000 136,000 144,000 151,999 144,000 -7.54%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 12,000 12,000 - 48,000 32,000 16,000 - -
Div Payout % 68.45% 89.24% - 118.87% 122.82% 86.64% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 127,999 136,000 136,000 136,000 144,000 151,999 144,000 -7.54%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.19% 9.01% 11.93% 12.34% 10.87% 12.12% 12.00% -
ROE 13.70% 9.89% 7.26% 29.69% 18.09% 12.15% 6.74% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.75 18.66 10.34 40.92 29.95 19.04 10.11 91.18%
EPS 2.19 1.68 1.23 5.05 3.26 2.31 1.21 48.46%
DPS 1.50 1.50 0.00 6.00 4.00 2.00 0.00 -
NAPS 0.16 0.17 0.17 0.17 0.18 0.19 0.18 -7.54%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.75 18.66 10.34 40.92 29.95 19.04 10.11 91.18%
EPS 2.19 1.68 1.23 5.05 3.26 2.31 1.21 48.46%
DPS 1.50 1.50 0.00 6.00 4.00 2.00 0.00 -
NAPS 0.16 0.17 0.17 0.17 0.18 0.19 0.18 -7.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.935 0.945 0.935 0.95 0.92 0.95 0.875 -
P/RPS 3.49 5.07 9.04 2.32 3.07 4.99 8.66 -45.41%
P/EPS 42.67 56.22 75.80 18.82 28.25 41.15 72.11 -29.49%
EY 2.34 1.78 1.32 5.31 3.54 2.43 1.39 41.46%
DY 1.60 1.59 0.00 6.32 4.35 2.11 0.00 -
P/NAPS 5.84 5.56 5.50 5.59 5.11 5.00 4.86 13.01%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 10/11/21 11/08/21 19/05/21 17/02/21 18/11/20 12/08/20 20/05/20 -
Price 0.90 0.97 0.94 0.94 0.955 0.91 1.01 -
P/RPS 3.36 5.20 9.09 2.30 3.19 4.78 9.99 -51.60%
P/EPS 41.07 57.71 76.21 18.62 29.32 39.42 83.23 -37.52%
EY 2.43 1.73 1.31 5.37 3.41 2.54 1.20 59.99%
DY 1.67 1.55 0.00 6.38 4.19 2.20 0.00 -
P/NAPS 5.63 5.71 5.53 5.53 5.31 4.79 5.61 0.23%

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