[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.56%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 295,833 214,027 149,242 82,745 327,325 239,584 152,319 55.47%
PBT 37,292 24,052 18,361 13,307 55,010 36,882 24,940 30.66%
Tax -10,052 -6,522 -4,914 -3,439 -14,629 -10,828 -6,472 34.00%
NP 27,240 17,530 13,447 9,868 40,381 26,054 18,468 29.48%
-
NP to SH 27,240 17,530 13,447 9,868 40,381 26,054 18,468 29.48%
-
Tax Rate 26.95% 27.12% 26.76% 25.84% 26.59% 29.36% 25.95% -
Total Cost 268,593 196,497 135,795 72,877 286,944 213,530 133,851 58.89%
-
Net Worth 136,000 127,999 136,000 136,000 136,000 144,000 151,999 -7.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,000 12,000 12,000 - 48,000 32,000 16,000 15.99%
Div Payout % 73.42% 68.45% 89.24% - 118.87% 122.82% 86.64% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 136,000 127,999 136,000 136,000 136,000 144,000 151,999 -7.12%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.21% 8.19% 9.01% 11.93% 12.34% 10.87% 12.12% -
ROE 20.03% 13.70% 9.89% 7.26% 29.69% 18.09% 12.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.98 26.75 18.66 10.34 40.92 29.95 19.04 55.48%
EPS 3.41 2.19 1.68 1.23 5.05 3.26 2.31 29.55%
DPS 2.50 1.50 1.50 0.00 6.00 4.00 2.00 15.99%
NAPS 0.17 0.16 0.17 0.17 0.17 0.18 0.19 -7.12%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.98 26.75 18.66 10.34 40.92 29.95 19.04 55.48%
EPS 3.41 2.19 1.68 1.23 5.05 3.26 2.31 29.55%
DPS 2.50 1.50 1.50 0.00 6.00 4.00 2.00 15.99%
NAPS 0.17 0.16 0.17 0.17 0.17 0.18 0.19 -7.12%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.875 0.935 0.945 0.935 0.95 0.92 0.95 -
P/RPS 2.37 3.49 5.07 9.04 2.32 3.07 4.99 -39.04%
P/EPS 25.70 42.67 56.22 75.80 18.82 28.25 41.15 -26.87%
EY 3.89 2.34 1.78 1.32 5.31 3.54 2.43 36.72%
DY 2.86 1.60 1.59 0.00 6.32 4.35 2.11 22.40%
P/NAPS 5.15 5.84 5.56 5.50 5.59 5.11 5.00 1.98%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 10/11/21 11/08/21 19/05/21 17/02/21 18/11/20 12/08/20 -
Price 0.87 0.90 0.97 0.94 0.94 0.955 0.91 -
P/RPS 2.35 3.36 5.20 9.09 2.30 3.19 4.78 -37.62%
P/EPS 25.55 41.07 57.71 76.21 18.62 29.32 39.42 -25.04%
EY 3.91 2.43 1.73 1.31 5.37 3.41 2.54 33.21%
DY 2.87 1.67 1.55 0.00 6.38 4.19 2.20 19.33%
P/NAPS 5.12 5.63 5.71 5.53 5.53 5.31 4.79 4.52%

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