[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -65.32%
YoY- 38.41%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 286,860 206,789 142,346 71,106 262,218 188,572 132,704 66.94%
PBT 72,955 52,852 37,378 17,803 51,725 34,983 26,344 96.83%
Tax -18,224 -13,508 -9,599 -4,574 -13,578 -9,432 -7,046 88.09%
NP 54,731 39,344 27,779 13,229 38,147 25,551 19,298 99.98%
-
NP to SH 54,731 39,344 27,779 13,229 38,147 25,551 19,298 99.98%
-
Tax Rate 24.98% 25.56% 25.68% 25.69% 26.25% 26.96% 26.75% -
Total Cost 232,129 167,445 114,567 57,877 224,071 163,021 113,406 61.00%
-
Net Worth 167,999 167,999 167,999 167,999 151,999 151,999 151,999 6.88%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 60,000 44,000 28,000 12,000 24,000 24,000 12,000 191.54%
Div Payout % 109.63% 111.83% 100.80% 90.71% 62.91% 93.93% 62.18% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 167,999 167,999 167,999 167,999 151,999 151,999 151,999 6.88%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.08% 19.03% 19.52% 18.60% 14.55% 13.55% 14.54% -
ROE 32.58% 23.42% 16.54% 7.87% 25.10% 16.81% 12.70% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.86 25.85 17.79 8.89 32.78 23.57 16.59 66.94%
EPS 6.84 4.92 3.47 1.65 4.77 3.19 2.41 100.07%
DPS 7.50 5.50 3.50 1.50 3.00 3.00 1.50 191.54%
NAPS 0.21 0.21 0.21 0.21 0.19 0.19 0.19 6.88%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.86 25.85 17.79 8.89 32.78 23.57 16.59 66.94%
EPS 6.84 4.92 3.47 1.65 4.77 3.19 2.41 100.07%
DPS 7.50 5.50 3.50 1.50 3.00 3.00 1.50 191.54%
NAPS 0.21 0.21 0.21 0.21 0.19 0.19 0.19 6.88%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.29 1.20 1.19 0.92 0.805 1.02 1.15 -
P/RPS 3.60 4.64 6.69 10.35 2.46 4.33 6.93 -35.30%
P/EPS 18.86 24.40 34.27 55.64 16.88 31.94 47.67 -46.01%
EY 5.30 4.10 2.92 1.80 5.92 3.13 2.10 85.05%
DY 5.81 4.58 2.94 1.63 3.73 2.94 1.30 170.58%
P/NAPS 6.14 5.71 5.67 4.38 4.24 5.37 6.05 0.98%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 17/11/15 18/08/15 19/05/15 10/02/15 12/11/14 13/08/14 -
Price 1.32 1.42 1.19 0.97 0.90 0.99 1.13 -
P/RPS 3.68 5.49 6.69 10.91 2.75 4.20 6.81 -33.58%
P/EPS 19.29 28.87 34.27 58.66 18.87 31.00 46.84 -44.55%
EY 5.18 3.46 2.92 1.70 5.30 3.23 2.13 80.54%
DY 5.68 3.87 2.94 1.55 3.33 3.03 1.33 162.53%
P/NAPS 6.29 6.76 5.67 4.62 4.74 5.21 5.95 3.76%

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