[HUPSENG] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 9.99%
YoY- 49.38%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 72,407 80,071 64,443 71,240 71,106 73,646 55,868 18.85%
PBT 18,201 20,103 15,474 19,575 17,803 16,742 8,639 64.26%
Tax -4,606 -4,716 -3,909 -5,025 -4,574 -4,146 -2,386 54.97%
NP 13,595 15,387 11,565 14,550 13,229 12,596 6,253 67.74%
-
NP to SH 13,595 15,387 11,565 14,550 13,229 12,596 6,253 67.74%
-
Tax Rate 25.31% 23.46% 25.26% 25.67% 25.69% 24.76% 27.62% -
Total Cost 58,812 64,684 52,878 56,690 57,877 61,050 49,615 11.99%
-
Net Worth 160,000 167,999 167,999 167,999 167,999 151,999 151,999 3.47%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 16,000 16,000 16,000 12,000 - 12,000 -
Div Payout % - 103.98% 138.35% 109.97% 90.71% - 191.91% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 160,000 167,999 167,999 167,999 167,999 151,999 151,999 3.47%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.78% 19.22% 17.95% 20.42% 18.60% 17.10% 11.19% -
ROE 8.50% 9.16% 6.88% 8.66% 7.87% 8.29% 4.11% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.05 10.01 8.06 8.91 8.89 9.21 6.98 18.88%
EPS 1.70 1.92 1.45 1.82 1.65 1.57 0.78 68.02%
DPS 0.00 2.00 2.00 2.00 1.50 0.00 1.50 -
NAPS 0.20 0.21 0.21 0.21 0.21 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.05 10.01 8.06 8.91 8.89 9.21 6.98 18.88%
EPS 1.70 1.92 1.45 1.82 1.65 1.57 0.78 68.02%
DPS 0.00 2.00 2.00 2.00 1.50 0.00 1.50 -
NAPS 0.20 0.21 0.21 0.21 0.21 0.19 0.19 3.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.32 1.29 1.20 1.19 0.92 0.805 1.02 -
P/RPS 14.58 12.89 14.90 13.36 10.35 8.74 14.61 -0.13%
P/EPS 77.68 67.07 83.01 65.43 55.64 51.13 130.50 -29.21%
EY 1.29 1.49 1.20 1.53 1.80 1.96 0.77 41.01%
DY 0.00 1.55 1.67 1.68 1.63 0.00 1.47 -
P/NAPS 6.60 6.14 5.71 5.67 4.38 4.24 5.37 14.72%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 18/02/16 17/11/15 18/08/15 19/05/15 10/02/15 12/11/14 -
Price 1.38 1.32 1.42 1.19 0.97 0.90 0.99 -
P/RPS 15.25 13.19 17.63 13.36 10.91 9.78 14.18 4.96%
P/EPS 81.21 68.63 98.23 65.43 58.66 57.16 126.66 -25.62%
EY 1.23 1.46 1.02 1.53 1.70 1.75 0.79 34.29%
DY 0.00 1.52 1.41 1.68 1.55 0.00 1.52 -
P/NAPS 6.90 6.29 6.76 5.67 4.62 4.74 5.21 20.57%

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