[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -72.64%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 251,407 184,715 125,999 59,873 247,818 184,674 127,810 56.79%
PBT 50,082 37,315 26,735 12,142 44,351 33,071 23,591 64.95%
Tax -13,337 -9,922 -7,125 -3,238 -11,810 -8,965 -6,412 62.72%
NP 36,745 27,393 19,610 8,904 32,541 24,106 17,179 65.77%
-
NP to SH 36,745 27,393 19,610 8,904 32,541 24,106 17,179 65.77%
-
Tax Rate 26.63% 26.59% 26.65% 26.67% 26.63% 27.11% 27.18% -
Total Cost 214,662 157,322 106,389 50,969 215,277 160,568 110,631 55.37%
-
Net Worth 150,000 141,599 151,199 140,399 153,599 145,200 152,355 -1.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 27,600 18,000 18,000 - 36,000 14,400 14,395 54.15%
Div Payout % 75.11% 65.71% 91.79% - 110.63% 59.74% 83.80% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 150,000 141,599 151,199 140,399 153,599 145,200 152,355 -1.03%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,965 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.62% 14.83% 15.56% 14.87% 13.13% 13.05% 13.44% -
ROE 24.50% 19.35% 12.97% 6.34% 21.19% 16.60% 11.28% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 209.51 153.93 105.00 49.89 206.52 153.90 106.54 56.76%
EPS 30.62 22.83 16.34 7.42 27.12 20.09 14.32 65.74%
DPS 23.00 15.00 15.00 0.00 30.00 12.00 12.00 54.11%
NAPS 1.25 1.18 1.26 1.17 1.28 1.21 1.27 -1.04%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.43 23.09 15.75 7.48 30.98 23.08 15.98 56.78%
EPS 4.59 3.42 2.45 1.11 4.07 3.01 2.15 65.57%
DPS 3.45 2.25 2.25 0.00 4.50 1.80 1.80 54.11%
NAPS 0.1875 0.177 0.189 0.1755 0.192 0.1815 0.1904 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.42 5.15 3.96 3.49 2.83 2.56 2.67 -
P/RPS 3.06 3.35 3.77 6.99 1.37 1.66 2.51 14.07%
P/EPS 20.97 22.56 24.23 47.04 10.44 12.74 18.65 8.10%
EY 4.77 4.43 4.13 2.13 9.58 7.85 5.36 -7.46%
DY 3.58 2.91 3.79 0.00 10.60 4.69 4.49 -13.97%
P/NAPS 5.14 4.36 3.14 2.98 2.21 2.12 2.10 81.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 21/11/12 14/08/12 -
Price 6.95 5.10 4.53 3.72 3.04 2.85 2.60 -
P/RPS 3.32 3.31 4.31 7.46 1.47 1.85 2.44 22.72%
P/EPS 22.70 22.34 27.72 50.13 11.21 14.19 18.16 15.99%
EY 4.41 4.48 3.61 1.99 8.92 7.05 5.51 -13.76%
DY 3.31 2.94 3.31 0.00 9.87 4.21 4.62 -19.88%
P/NAPS 5.56 4.32 3.60 3.18 2.38 2.36 2.05 94.12%

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