[HUPSENG] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4.53%
YoY- -13.9%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 69,250 73,854 82,797 64,588 65,853 72,407 80,071 -9.23%
PBT 12,209 15,511 20,726 13,378 13,991 18,201 20,103 -28.30%
Tax -3,188 -3,932 -5,302 -3,421 -3,561 -4,606 -4,716 -22.99%
NP 9,021 11,579 15,424 9,957 10,430 13,595 15,387 -29.97%
-
NP to SH 9,021 11,579 15,424 9,957 10,430 13,595 15,387 -29.97%
-
Tax Rate 26.11% 25.35% 25.58% 25.57% 25.45% 25.31% 23.46% -
Total Cost 60,229 62,275 67,373 54,631 55,423 58,812 64,684 -4.65%
-
Net Worth 167,999 160,000 184,000 167,999 175,999 160,000 167,999 0.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 16,000 - 32,000 - 16,000 - 16,000 0.00%
Div Payout % 177.36% - 207.47% - 153.40% - 103.98% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 167,999 160,000 184,000 167,999 175,999 160,000 167,999 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.03% 15.68% 18.63% 15.42% 15.84% 18.78% 19.22% -
ROE 5.37% 7.24% 8.38% 5.93% 5.93% 8.50% 9.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.66 9.23 10.35 8.07 8.23 9.05 10.01 -9.21%
EPS 1.13 1.45 1.93 1.24 1.30 1.70 1.92 -29.79%
DPS 2.00 0.00 4.00 0.00 2.00 0.00 2.00 0.00%
NAPS 0.21 0.20 0.23 0.21 0.22 0.20 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.66 9.23 10.35 8.07 8.23 9.05 10.01 -9.21%
EPS 1.13 1.45 1.93 1.24 1.30 1.70 1.92 -29.79%
DPS 2.00 0.00 4.00 0.00 2.00 0.00 2.00 0.00%
NAPS 0.21 0.20 0.23 0.21 0.22 0.20 0.21 0.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.21 1.19 1.17 1.28 1.34 1.32 1.29 -
P/RPS 13.98 12.89 11.30 15.85 16.28 14.58 12.89 5.56%
P/EPS 107.31 82.22 60.68 102.84 102.78 77.68 67.07 36.83%
EY 0.93 1.22 1.65 0.97 0.97 1.29 1.49 -26.98%
DY 1.65 0.00 3.42 0.00 1.49 0.00 1.55 4.26%
P/NAPS 5.76 5.95 5.09 6.10 6.09 6.60 6.14 -4.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 15/05/17 14/02/17 14/11/16 18/08/16 19/05/16 18/02/16 -
Price 1.20 1.20 1.18 1.21 1.28 1.38 1.32 -
P/RPS 13.86 13.00 11.40 14.99 15.55 15.25 13.19 3.36%
P/EPS 106.42 82.91 61.20 97.22 98.18 81.21 68.63 34.00%
EY 0.94 1.21 1.63 1.03 1.02 1.23 1.46 -25.45%
DY 1.67 0.00 3.39 0.00 1.56 0.00 1.52 6.48%
P/NAPS 5.71 6.00 5.13 5.76 5.82 6.90 6.29 -6.25%

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