[HUPSENG] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.9%
YoY- -4.96%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 69,736 77,145 86,218 70,343 69,250 73,854 82,797 -10.84%
PBT 11,864 14,916 18,893 12,813 12,209 15,511 20,726 -31.12%
Tax -3,091 -3,811 -4,469 -3,350 -3,188 -3,932 -5,302 -30.28%
NP 8,773 11,105 14,424 9,463 9,021 11,579 15,424 -31.42%
-
NP to SH 8,773 11,105 14,424 9,463 9,021 11,579 15,424 -31.42%
-
Tax Rate 26.05% 25.55% 23.65% 26.15% 26.11% 25.35% 25.58% -
Total Cost 60,963 66,040 71,794 60,880 60,229 62,275 67,373 -6.46%
-
Net Worth 167,999 160,000 160,000 167,999 167,999 160,000 184,000 -5.90%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 16,000 - 16,000 16,000 16,000 - 32,000 -37.08%
Div Payout % 182.38% - 110.93% 169.08% 177.36% - 207.47% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 167,999 160,000 160,000 167,999 167,999 160,000 184,000 -5.90%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.58% 14.39% 16.73% 13.45% 13.03% 15.68% 18.63% -
ROE 5.22% 6.94% 9.02% 5.63% 5.37% 7.24% 8.38% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.72 9.64 10.78 8.79 8.66 9.23 10.35 -10.82%
EPS 1.10 1.39 1.80 1.18 1.13 1.45 1.93 -31.32%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 4.00 -37.08%
NAPS 0.21 0.20 0.20 0.21 0.21 0.20 0.23 -5.90%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.72 9.64 10.78 8.79 8.66 9.23 10.35 -10.82%
EPS 1.10 1.39 1.80 1.18 1.13 1.45 1.93 -31.32%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 4.00 -37.08%
NAPS 0.21 0.20 0.20 0.21 0.21 0.20 0.23 -5.90%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.07 1.04 1.09 1.16 1.21 1.19 1.17 -
P/RPS 12.27 10.78 10.11 13.19 13.98 12.89 11.30 5.65%
P/EPS 97.57 74.92 60.45 98.07 107.31 82.22 60.68 37.36%
EY 1.02 1.33 1.65 1.02 0.93 1.22 1.65 -27.49%
DY 1.87 0.00 1.83 1.72 1.65 0.00 3.42 -33.20%
P/NAPS 5.10 5.20 5.45 5.52 5.76 5.95 5.09 0.13%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 15/05/18 08/02/18 15/11/17 15/08/17 15/05/17 14/02/17 -
Price 1.10 1.16 1.07 1.12 1.20 1.20 1.18 -
P/RPS 12.62 12.03 9.93 12.74 13.86 13.00 11.40 7.03%
P/EPS 100.31 83.57 59.35 94.68 106.42 82.91 61.20 39.14%
EY 1.00 1.20 1.69 1.06 0.94 1.21 1.63 -27.86%
DY 1.82 0.00 1.87 1.79 1.67 0.00 3.39 -34.01%
P/NAPS 5.24 5.80 5.35 5.33 5.71 6.00 5.13 1.42%

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