[HUPSENG] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -35.8%
YoY- -19.66%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 71,240 71,106 73,646 55,868 68,254 64,450 66,692 4.50%
PBT 19,575 17,803 16,742 8,639 13,284 13,060 12,767 33.07%
Tax -5,025 -4,574 -4,146 -2,386 -3,544 -3,502 -3,415 29.46%
NP 14,550 13,229 12,596 6,253 9,740 9,558 9,352 34.37%
-
NP to SH 14,550 13,229 12,596 6,253 9,740 9,558 9,352 34.37%
-
Tax Rate 25.67% 25.69% 24.76% 27.62% 26.68% 26.81% 26.75% -
Total Cost 56,690 57,877 61,050 49,615 58,514 54,892 57,340 -0.75%
-
Net Worth 167,999 167,999 151,999 151,999 151,999 100,000 150,000 7.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 16,000 12,000 - 12,000 - 1,200 9,600 40.70%
Div Payout % 109.97% 90.71% - 191.91% - 12.55% 102.65% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 167,999 167,999 151,999 151,999 151,999 100,000 150,000 7.86%
NOSH 800,000 800,000 800,000 800,000 800,000 80,000 120,000 255.45%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.42% 18.60% 17.10% 11.19% 14.27% 14.83% 14.02% -
ROE 8.66% 7.87% 8.29% 4.11% 6.41% 9.56% 6.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.91 8.89 9.21 6.98 8.53 80.56 55.58 -70.58%
EPS 1.82 1.65 1.57 0.78 1.22 1.19 7.79 -62.16%
DPS 2.00 1.50 0.00 1.50 0.00 1.50 8.00 -60.41%
NAPS 0.21 0.21 0.19 0.19 0.19 1.25 1.25 -69.65%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.91 8.89 9.21 6.98 8.53 8.06 8.34 4.51%
EPS 1.82 1.65 1.57 0.78 1.22 1.19 1.17 34.36%
DPS 2.00 1.50 0.00 1.50 0.00 0.15 1.20 40.70%
NAPS 0.21 0.21 0.19 0.19 0.19 0.125 0.1875 7.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.19 0.92 0.805 1.02 1.15 7.80 6.42 -
P/RPS 13.36 10.35 8.74 14.61 13.48 9.68 11.55 10.22%
P/EPS 65.43 55.64 51.13 130.50 94.46 65.29 82.38 -14.27%
EY 1.53 1.80 1.96 0.77 1.06 1.53 1.21 16.98%
DY 1.68 1.63 0.00 1.47 0.00 0.19 1.25 21.85%
P/NAPS 5.67 4.38 4.24 5.37 6.05 6.24 5.14 6.78%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 10/02/15 12/11/14 13/08/14 20/05/14 18/02/14 -
Price 1.19 0.97 0.90 0.99 1.13 1.15 6.95 -
P/RPS 13.36 10.91 9.78 14.18 13.24 1.43 12.51 4.49%
P/EPS 65.43 58.66 57.16 126.66 92.81 9.63 89.18 -18.69%
EY 1.53 1.70 1.75 0.79 1.08 10.39 1.12 23.18%
DY 1.68 1.55 0.00 1.52 0.00 1.30 1.15 28.83%
P/NAPS 5.67 4.62 4.74 5.21 5.95 0.92 5.56 1.31%

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