[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -75.16%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 285,645 202,848 138,260 72,407 286,860 206,789 142,346 58.75%
PBT 66,296 45,570 32,192 18,201 72,955 52,852 37,378 46.27%
Tax -16,890 -11,588 -8,167 -4,606 -18,224 -13,508 -9,599 45.49%
NP 49,406 33,982 24,025 13,595 54,731 39,344 27,779 46.53%
-
NP to SH 49,406 33,982 24,025 13,595 54,731 39,344 27,779 46.53%
-
Tax Rate 25.48% 25.43% 25.37% 25.31% 24.98% 25.56% 25.68% -
Total Cost 236,239 168,866 114,235 58,812 232,129 167,445 114,567 61.64%
-
Net Worth 184,000 167,999 175,999 160,000 167,999 167,999 167,999 6.22%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 48,000 16,000 16,000 - 60,000 44,000 28,000 43.00%
Div Payout % 97.15% 47.08% 66.60% - 109.63% 111.83% 100.80% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 184,000 167,999 175,999 160,000 167,999 167,999 167,999 6.22%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.30% 16.75% 17.38% 18.78% 19.08% 19.03% 19.52% -
ROE 26.85% 20.23% 13.65% 8.50% 32.58% 23.42% 16.54% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.71 25.36 17.28 9.05 35.86 25.85 17.79 58.79%
EPS 6.18 4.25 3.00 1.70 6.84 4.92 3.47 46.67%
DPS 6.00 2.00 2.00 0.00 7.50 5.50 3.50 43.00%
NAPS 0.23 0.21 0.22 0.20 0.21 0.21 0.21 6.22%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.71 25.36 17.28 9.05 35.86 25.85 17.79 58.79%
EPS 6.18 4.25 3.00 1.70 6.84 4.92 3.47 46.67%
DPS 6.00 2.00 2.00 0.00 7.50 5.50 3.50 43.00%
NAPS 0.23 0.21 0.22 0.20 0.21 0.21 0.21 6.22%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.17 1.28 1.34 1.32 1.29 1.20 1.19 -
P/RPS 3.28 5.05 7.75 14.58 3.60 4.64 6.69 -37.68%
P/EPS 18.95 30.13 44.62 77.68 18.86 24.40 34.27 -32.50%
EY 5.28 3.32 2.24 1.29 5.30 4.10 2.92 48.15%
DY 5.13 1.56 1.49 0.00 5.81 4.58 2.94 44.69%
P/NAPS 5.09 6.10 6.09 6.60 6.14 5.71 5.67 -6.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 14/11/16 18/08/16 19/05/16 18/02/16 17/11/15 18/08/15 -
Price 1.18 1.21 1.28 1.38 1.32 1.42 1.19 -
P/RPS 3.30 4.77 7.41 15.25 3.68 5.49 6.69 -37.43%
P/EPS 19.11 28.49 42.62 81.21 19.29 28.87 34.27 -32.13%
EY 5.23 3.51 2.35 1.23 5.18 3.46 2.92 47.22%
DY 5.08 1.65 1.56 0.00 5.68 3.87 2.94 43.75%
P/NAPS 5.13 5.76 5.82 6.90 6.29 6.76 5.67 -6.42%

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