[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -76.62%
YoY- -3.83%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 327,325 239,584 152,319 80,876 309,539 221,741 145,091 71.58%
PBT 55,010 36,882 24,940 13,115 56,121 40,194 26,416 62.71%
Tax -14,629 -10,828 -6,472 -3,407 -14,590 -11,042 -7,352 57.87%
NP 40,381 26,054 18,468 9,708 41,531 29,152 19,064 64.55%
-
NP to SH 40,381 26,054 18,468 9,708 41,531 29,152 19,064 64.55%
-
Tax Rate 26.59% 29.36% 25.95% 25.98% 26.00% 27.47% 27.83% -
Total Cost 286,944 213,530 133,851 71,168 268,008 192,589 126,027 72.63%
-
Net Worth 136,000 144,000 151,999 144,000 151,999 151,999 160,000 -10.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 48,000 32,000 16,000 - 48,000 32,000 16,000 107.31%
Div Payout % 118.87% 122.82% 86.64% - 115.58% 109.77% 83.93% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 136,000 144,000 151,999 144,000 151,999 151,999 160,000 -10.22%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 12.34% 10.87% 12.12% 12.00% 13.42% 13.15% 13.14% -
ROE 29.69% 18.09% 12.15% 6.74% 27.32% 19.18% 11.92% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 40.92 29.95 19.04 10.11 38.69 27.72 18.14 71.57%
EPS 5.05 3.26 2.31 1.21 5.19 3.64 2.38 64.74%
DPS 6.00 4.00 2.00 0.00 6.00 4.00 2.00 107.31%
NAPS 0.17 0.18 0.19 0.18 0.19 0.19 0.20 -10.22%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 40.92 29.95 19.04 10.11 38.69 27.72 18.14 71.57%
EPS 5.05 3.26 2.31 1.21 5.19 3.64 2.38 64.74%
DPS 6.00 4.00 2.00 0.00 6.00 4.00 2.00 107.31%
NAPS 0.17 0.18 0.19 0.18 0.19 0.19 0.20 -10.22%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.95 0.92 0.95 0.875 0.90 0.93 0.94 -
P/RPS 2.32 3.07 4.99 8.66 2.33 3.36 5.18 -41.31%
P/EPS 18.82 28.25 41.15 72.11 17.34 25.52 39.45 -38.80%
EY 5.31 3.54 2.43 1.39 5.77 3.92 2.54 63.13%
DY 6.32 4.35 2.11 0.00 6.67 4.30 2.13 105.80%
P/NAPS 5.59 5.11 5.00 4.86 4.74 4.89 4.70 12.19%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 17/02/21 18/11/20 12/08/20 20/05/20 10/02/20 19/11/19 21/08/19 -
Price 0.94 0.955 0.91 1.01 0.915 0.905 0.90 -
P/RPS 2.30 3.19 4.78 9.99 2.36 3.27 4.96 -39.95%
P/EPS 18.62 29.32 39.42 83.23 17.63 24.84 37.77 -37.46%
EY 5.37 3.41 2.54 1.20 5.67 4.03 2.65 59.79%
DY 6.38 4.19 2.20 0.00 6.56 4.42 2.22 101.49%
P/NAPS 5.53 5.31 4.79 5.61 4.82 4.76 4.50 14.65%

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