[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.99%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 262,218 188,572 132,704 64,450 251,407 184,715 125,999 62.78%
PBT 51,725 34,983 26,344 13,060 50,082 37,315 26,735 55.08%
Tax -13,578 -9,432 -7,046 -3,502 -13,337 -9,922 -7,125 53.52%
NP 38,147 25,551 19,298 9,558 36,745 27,393 19,610 55.64%
-
NP to SH 38,147 25,551 19,298 9,558 36,745 27,393 19,610 55.64%
-
Tax Rate 26.25% 26.96% 26.75% 26.81% 26.63% 26.59% 26.65% -
Total Cost 224,071 163,021 113,406 54,892 214,662 157,322 106,389 64.08%
-
Net Worth 151,999 151,999 151,999 100,000 150,000 141,599 151,199 0.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 24,000 24,000 12,000 1,200 27,600 18,000 18,000 21.07%
Div Payout % 62.91% 93.93% 62.18% 12.55% 75.11% 65.71% 91.79% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 151,999 151,999 151,999 100,000 150,000 141,599 151,199 0.35%
NOSH 800,000 800,000 800,000 80,000 120,000 120,000 120,000 252.99%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.55% 13.55% 14.54% 14.83% 14.62% 14.83% 15.56% -
ROE 25.10% 16.81% 12.70% 9.56% 24.50% 19.35% 12.97% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.78 23.57 16.59 80.56 209.51 153.93 105.00 -53.88%
EPS 4.77 3.19 2.41 1.19 30.62 22.83 16.34 -55.89%
DPS 3.00 3.00 1.50 1.50 23.00 15.00 15.00 -65.70%
NAPS 0.19 0.19 0.19 1.25 1.25 1.18 1.26 -71.57%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.78 23.57 16.59 8.06 31.43 23.09 15.75 62.79%
EPS 4.77 3.19 2.41 1.19 4.59 3.42 2.45 55.73%
DPS 3.00 3.00 1.50 0.15 3.45 2.25 2.25 21.07%
NAPS 0.19 0.19 0.19 0.125 0.1875 0.177 0.189 0.35%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.805 1.02 1.15 7.80 6.42 5.15 3.96 -
P/RPS 2.46 4.33 6.93 9.68 3.06 3.35 3.77 -24.71%
P/EPS 16.88 31.94 47.67 65.29 20.97 22.56 24.23 -21.36%
EY 5.92 3.13 2.10 1.53 4.77 4.43 4.13 27.04%
DY 3.73 2.94 1.30 0.19 3.58 2.91 3.79 -1.05%
P/NAPS 4.24 5.37 6.05 6.24 5.14 4.36 3.14 22.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 12/11/14 13/08/14 20/05/14 18/02/14 13/11/13 21/08/13 -
Price 0.90 0.99 1.13 1.15 6.95 5.10 4.53 -
P/RPS 2.75 4.20 6.81 1.43 3.32 3.31 4.31 -25.82%
P/EPS 18.87 31.00 46.84 9.63 22.70 22.34 27.72 -22.56%
EY 5.30 3.23 2.13 10.39 4.41 4.48 3.61 29.08%
DY 3.33 3.03 1.33 1.30 3.31 2.94 3.31 0.40%
P/NAPS 4.74 5.21 5.95 0.92 5.56 4.32 3.60 20.06%

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