[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -75.04%
YoY- -4.09%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 307,373 221,520 146,881 77,145 299,665 213,447 143,104 66.24%
PBT 57,778 40,706 26,780 14,916 59,426 40,533 27,720 62.95%
Tax -14,819 -10,482 -6,902 -3,811 -14,939 -10,470 -7,120 62.79%
NP 42,959 30,224 19,878 11,105 44,487 30,063 20,600 63.00%
-
NP to SH 42,959 30,224 19,878 11,105 44,487 30,063 20,600 63.00%
-
Tax Rate 25.65% 25.75% 25.77% 25.55% 25.14% 25.83% 25.69% -
Total Cost 264,414 191,296 127,003 66,040 255,178 183,384 122,504 66.78%
-
Net Worth 160,000 160,000 167,999 160,000 160,000 167,999 167,999 -3.19%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 48,000 32,000 16,000 - 48,000 32,000 16,000 107.59%
Div Payout % 111.73% 105.88% 80.49% - 107.90% 106.44% 77.67% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 160,000 160,000 167,999 160,000 160,000 167,999 167,999 -3.19%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.98% 13.64% 13.53% 14.39% 14.85% 14.08% 14.40% -
ROE 26.85% 18.89% 11.83% 6.94% 27.80% 17.89% 12.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 38.42 27.69 18.36 9.64 37.46 26.68 17.89 66.22%
EPS 5.37 3.78 2.48 1.39 5.56 3.76 2.58 62.80%
DPS 6.00 4.00 2.00 0.00 6.00 4.00 2.00 107.59%
NAPS 0.20 0.20 0.21 0.20 0.20 0.21 0.21 -3.19%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 38.42 27.69 18.36 9.64 37.46 26.68 17.89 66.22%
EPS 5.37 3.78 2.48 1.39 5.56 3.76 2.58 62.80%
DPS 6.00 4.00 2.00 0.00 6.00 4.00 2.00 107.59%
NAPS 0.20 0.20 0.21 0.20 0.20 0.21 0.21 -3.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.95 1.02 1.07 1.04 1.09 1.16 1.21 -
P/RPS 2.47 3.68 5.83 10.78 2.91 4.35 6.76 -48.79%
P/EPS 17.69 27.00 43.06 74.92 19.60 30.87 46.99 -47.76%
EY 5.65 3.70 2.32 1.33 5.10 3.24 2.13 91.28%
DY 6.32 3.92 1.87 0.00 5.50 3.45 1.65 144.20%
P/NAPS 4.75 5.10 5.10 5.20 5.45 5.52 5.76 -12.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 21/11/18 15/08/18 15/05/18 08/02/18 15/11/17 15/08/17 -
Price 1.06 1.06 1.10 1.16 1.07 1.12 1.20 -
P/RPS 2.76 3.83 5.99 12.03 2.86 4.20 6.71 -44.60%
P/EPS 19.74 28.06 44.27 83.57 19.24 29.80 46.60 -43.50%
EY 5.07 3.56 2.26 1.20 5.20 3.36 2.15 76.88%
DY 5.66 3.77 1.82 0.00 5.61 3.57 1.67 125.13%
P/NAPS 5.30 5.30 5.24 5.80 5.35 5.33 5.71 -4.83%

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