[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Announcement Date
16-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -69.01%
YoY- 44.56%
View:
Show?
Cumulative Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 395,349 278,231 173,802 93,565 357,271 262,123 167,933 76.51%
PBT 73,766 51,443 30,812 18,662 60,008 42,111 24,727 106.54%
Tax -16,155 -11,171 -7,812 -4,690 -14,922 -10,706 -6,342 85.99%
NP 57,611 40,272 23,000 13,972 45,086 31,405 18,385 113.39%
-
NP to SH 57,611 40,272 23,000 13,972 45,086 31,405 18,385 113.39%
-
Tax Rate 21.90% 21.72% 25.35% 25.13% 24.87% 25.42% 25.65% -
Total Cost 337,738 237,959 150,802 79,593 312,185 230,718 149,548 71.70%
-
Net Worth 160,030 167,999 167,999 160,000 160,000 151,999 144,000 7.25%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 56,010 40,000 16,000 - 32,000 16,000 16,000 129.67%
Div Payout % 97.22% 99.32% 69.57% - 70.98% 50.95% 87.03% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 160,030 167,999 167,999 160,000 160,000 151,999 144,000 7.25%
NOSH 800,152 800,000 800,000 800,000 800,000 800,000 800,000 0.01%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 14.57% 14.47% 13.23% 14.93% 12.62% 11.98% 10.95% -
ROE 36.00% 23.97% 13.69% 8.73% 28.18% 20.66% 12.77% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 49.41 34.78 21.73 11.70 44.66 32.77 20.99 76.49%
EPS 7.20 5.03 2.88 1.75 5.64 3.93 2.30 113.25%
DPS 7.00 5.00 2.00 0.00 4.00 2.00 2.00 129.64%
NAPS 0.20 0.21 0.21 0.20 0.20 0.19 0.18 7.24%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 49.48 34.82 21.75 11.71 44.71 32.81 21.02 76.49%
EPS 7.21 5.04 2.88 1.75 5.64 3.93 2.30 113.45%
DPS 7.01 5.01 2.00 0.00 4.00 2.00 2.00 129.86%
NAPS 0.2003 0.2103 0.2103 0.2002 0.2002 0.1902 0.1802 7.26%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 1.22 1.02 1.22 0.815 0.785 0.705 0.635 -
P/RPS 2.47 2.93 5.62 6.97 1.76 2.15 3.03 -12.68%
P/EPS 16.94 20.26 42.43 46.66 13.93 17.96 27.63 -27.72%
EY 5.90 4.94 2.36 2.14 7.18 5.57 3.62 38.28%
DY 5.74 4.90 1.64 0.00 5.10 2.84 3.15 48.91%
P/NAPS 6.10 4.86 5.81 4.08 3.93 3.71 3.53 43.76%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 10/02/25 06/11/24 07/08/24 16/05/24 19/02/24 08/11/23 09/08/23 -
Price 1.09 1.10 1.06 0.875 0.81 0.72 0.655 -
P/RPS 2.21 3.16 4.88 7.48 1.81 2.20 3.12 -20.45%
P/EPS 15.14 21.85 36.87 50.10 14.37 18.34 28.50 -34.28%
EY 6.61 4.58 2.71 2.00 6.96 5.45 3.51 52.20%
DY 6.42 4.55 1.89 0.00 4.94 2.78 3.05 63.87%
P/NAPS 5.45 5.24 5.05 4.38 4.05 3.79 3.64 30.71%

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