[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -62.94%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 357,271 262,123 167,933 86,384 318,194 223,261 153,067 75.68%
PBT 60,008 42,111 24,727 13,087 35,441 18,680 13,420 170.67%
Tax -14,922 -10,706 -6,342 -3,422 -9,360 -5,036 -3,612 156.80%
NP 45,086 31,405 18,385 9,665 26,081 13,644 9,808 175.69%
-
NP to SH 45,086 31,405 18,385 9,665 26,081 13,644 9,808 175.69%
-
Tax Rate 24.87% 25.42% 25.65% 26.15% 26.41% 26.96% 26.92% -
Total Cost 312,185 230,718 149,548 76,719 292,113 209,617 143,259 67.84%
-
Net Worth 160,000 151,999 144,000 144,000 144,000 136,000 144,000 7.25%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 32,000 16,000 16,000 8,000 24,000 16,000 8,000 151.34%
Div Payout % 70.98% 50.95% 87.03% 82.77% 92.02% 117.27% 81.57% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 160,000 151,999 144,000 144,000 144,000 136,000 144,000 7.25%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.62% 11.98% 10.95% 11.19% 8.20% 6.11% 6.41% -
ROE 28.18% 20.66% 12.77% 6.71% 18.11% 10.03% 6.81% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 44.66 32.77 20.99 10.80 39.77 27.91 19.13 75.71%
EPS 5.64 3.93 2.30 1.21 3.26 1.71 1.23 175.23%
DPS 4.00 2.00 2.00 1.00 3.00 2.00 1.00 151.34%
NAPS 0.20 0.19 0.18 0.18 0.18 0.17 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 44.66 32.77 20.99 10.80 39.77 27.91 19.13 75.71%
EPS 5.64 3.93 2.30 1.21 3.26 1.71 1.23 175.23%
DPS 4.00 2.00 2.00 1.00 3.00 2.00 1.00 151.34%
NAPS 0.20 0.19 0.18 0.18 0.18 0.17 0.18 7.25%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.785 0.705 0.635 0.71 0.715 0.66 0.765 -
P/RPS 1.76 2.15 3.03 6.58 1.80 2.36 4.00 -42.06%
P/EPS 13.93 17.96 27.63 58.77 21.93 38.70 62.40 -63.09%
EY 7.18 5.57 3.62 1.70 4.56 2.58 1.60 171.32%
DY 5.10 2.84 3.15 1.41 4.20 3.03 1.31 146.86%
P/NAPS 3.93 3.71 3.53 3.94 3.97 3.88 4.25 -5.07%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 19/02/24 08/11/23 09/08/23 18/05/23 14/02/23 09/11/22 10/08/22 -
Price 0.81 0.72 0.655 0.725 0.77 0.65 0.75 -
P/RPS 1.81 2.20 3.12 6.71 1.94 2.33 3.92 -40.17%
P/EPS 14.37 18.34 28.50 60.01 23.62 38.11 61.17 -61.82%
EY 6.96 5.45 3.51 1.67 4.23 2.62 1.63 162.50%
DY 4.94 2.78 3.05 1.38 3.90 3.08 1.33 139.26%
P/NAPS 4.05 3.79 3.64 4.03 4.28 3.82 4.17 -1.92%

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