[HUPSENG] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 12.48%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 71,443 80,876 87,798 76,650 69,691 75,400 85,853 -11.53%
PBT 11,825 13,115 15,927 13,778 12,127 14,289 17,072 -21.73%
Tax -3,065 -3,407 -3,548 -3,690 -3,158 -4,194 -4,337 -20.67%
NP 8,760 9,708 12,379 10,088 8,969 10,095 12,735 -22.09%
-
NP to SH 8,760 9,708 12,379 10,088 8,969 10,095 12,735 -22.09%
-
Tax Rate 25.92% 25.98% 22.28% 26.78% 26.04% 29.35% 25.40% -
Total Cost 62,683 71,168 75,419 66,562 60,722 65,305 73,118 -9.76%
-
Net Worth 151,999 144,000 151,999 151,999 160,000 151,999 160,000 -3.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,000 - 16,000 16,000 16,000 - 16,000 0.00%
Div Payout % 182.65% - 129.25% 158.60% 178.39% - 125.64% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 151,999 144,000 151,999 151,999 160,000 151,999 160,000 -3.36%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.26% 12.00% 14.10% 13.16% 12.87% 13.39% 14.83% -
ROE 5.76% 6.74% 8.14% 6.64% 5.61% 6.64% 7.96% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.93 10.11 10.97 9.58 8.71 9.43 10.73 -11.53%
EPS 1.10 1.21 1.55 1.26 1.12 1.26 1.59 -21.79%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 2.00 0.00%
NAPS 0.19 0.18 0.19 0.19 0.20 0.19 0.20 -3.36%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.93 10.11 10.97 9.58 8.71 9.43 10.73 -11.53%
EPS 1.10 1.21 1.55 1.26 1.12 1.26 1.59 -21.79%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 2.00 0.00%
NAPS 0.19 0.18 0.19 0.19 0.20 0.19 0.20 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.95 0.875 0.90 0.93 0.94 1.00 0.95 -
P/RPS 10.64 8.66 8.20 9.71 10.79 10.61 8.85 13.07%
P/EPS 86.76 72.11 58.16 73.75 83.84 79.25 59.68 28.35%
EY 1.15 1.39 1.72 1.36 1.19 1.26 1.68 -22.34%
DY 2.11 0.00 2.22 2.15 2.13 0.00 2.11 0.00%
P/NAPS 5.00 4.86 4.74 4.89 4.70 5.26 4.75 3.48%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 12/08/20 20/05/20 10/02/20 19/11/19 21/08/19 14/05/19 19/02/19 -
Price 0.91 1.01 0.915 0.905 0.90 0.985 1.06 -
P/RPS 10.19 9.99 8.34 9.45 10.33 10.45 9.88 2.08%
P/EPS 83.11 83.23 59.13 71.77 80.28 78.06 66.59 15.93%
EY 1.20 1.20 1.69 1.39 1.25 1.28 1.50 -13.83%
DY 2.20 0.00 2.19 2.21 2.22 0.00 1.89 10.66%
P/NAPS 4.79 5.61 4.82 4.76 4.50 5.18 5.30 -6.52%

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