[HUPSENG] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.3%
YoY- 12.36%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 68,254 64,450 66,692 58,716 66,126 59,873 63,144 5.33%
PBT 13,284 13,060 12,767 10,580 14,593 12,142 11,280 11.55%
Tax -3,544 -3,502 -3,415 -2,797 -3,887 -3,238 -2,845 15.81%
NP 9,740 9,558 9,352 7,783 10,706 8,904 8,435 10.09%
-
NP to SH 9,740 9,558 9,352 7,783 10,706 8,904 8,435 10.09%
-
Tax Rate 26.68% 26.81% 26.75% 26.44% 26.64% 26.67% 25.22% -
Total Cost 58,514 54,892 57,340 50,933 55,420 50,969 54,709 4.59%
-
Net Worth 151,999 100,000 150,000 141,599 151,199 140,399 153,599 -0.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 1,200 9,600 - 18,000 - 21,600 -
Div Payout % - 12.55% 102.65% - 168.13% - 256.08% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 151,999 100,000 150,000 141,599 151,199 140,399 153,599 -0.69%
NOSH 800,000 80,000 120,000 120,000 120,000 120,000 120,000 255.45%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.27% 14.83% 14.02% 13.26% 16.19% 14.87% 13.36% -
ROE 6.41% 9.56% 6.23% 5.50% 7.08% 6.34% 5.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.53 80.56 55.58 48.93 55.11 49.89 52.62 -70.36%
EPS 1.22 1.19 7.79 6.49 8.92 7.42 7.03 -68.98%
DPS 0.00 1.50 8.00 0.00 15.00 0.00 18.00 -
NAPS 0.19 1.25 1.25 1.18 1.26 1.17 1.28 -72.06%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.53 8.06 8.34 7.34 8.27 7.48 7.89 5.35%
EPS 1.22 1.19 1.17 0.97 1.34 1.11 1.05 10.55%
DPS 0.00 0.15 1.20 0.00 2.25 0.00 2.70 -
NAPS 0.19 0.125 0.1875 0.177 0.189 0.1755 0.192 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.15 7.80 6.42 5.15 3.96 3.49 2.83 -
P/RPS 13.48 9.68 11.55 10.53 7.19 6.99 5.38 84.78%
P/EPS 94.46 65.29 82.38 79.40 44.39 47.04 40.26 76.84%
EY 1.06 1.53 1.21 1.26 2.25 2.13 2.48 -43.34%
DY 0.00 0.19 1.25 0.00 3.79 0.00 6.36 -
P/NAPS 6.05 6.24 5.14 4.36 3.14 2.98 2.21 96.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 20/05/14 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 -
Price 1.13 1.15 6.95 5.10 4.53 3.72 3.04 -
P/RPS 13.24 1.43 12.51 10.42 8.22 7.46 5.78 74.03%
P/EPS 92.81 9.63 89.18 78.63 50.78 50.13 43.25 66.60%
EY 1.08 10.39 1.12 1.27 1.97 1.99 2.31 -39.84%
DY 0.00 1.30 1.15 0.00 3.31 0.00 5.92 -
P/NAPS 5.95 0.92 5.56 4.32 3.60 3.18 2.38 84.51%

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