[HUPSENG] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -13.4%
YoY- -24.8%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 66,497 82,745 87,741 87,265 71,443 80,876 87,798 -16.92%
PBT 5,054 13,307 13,726 11,942 11,825 13,115 15,927 -53.50%
Tax -1,475 -3,439 -3,801 -4,356 -3,065 -3,407 -3,548 -44.32%
NP 3,579 9,868 9,925 7,586 8,760 9,708 12,379 -56.30%
-
NP to SH 3,579 9,868 9,925 7,586 8,760 9,708 12,379 -56.30%
-
Tax Rate 29.18% 25.84% 27.69% 36.48% 25.92% 25.98% 22.28% -
Total Cost 62,918 72,877 77,816 79,679 62,683 71,168 75,419 -11.39%
-
Net Worth 136,000 136,000 136,000 144,000 151,999 144,000 151,999 -7.15%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 12,000 - 16,000 16,000 16,000 - 16,000 -17.46%
Div Payout % 335.29% - 161.21% 210.91% 182.65% - 129.25% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 136,000 136,000 136,000 144,000 151,999 144,000 151,999 -7.15%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.38% 11.93% 11.31% 8.69% 12.26% 12.00% 14.10% -
ROE 2.63% 7.26% 7.30% 5.27% 5.76% 6.74% 8.14% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.31 10.34 10.97 10.91 8.93 10.11 10.97 -16.91%
EPS 0.45 1.23 1.24 0.95 1.10 1.21 1.55 -56.18%
DPS 1.50 0.00 2.00 2.00 2.00 0.00 2.00 -17.46%
NAPS 0.17 0.17 0.17 0.18 0.19 0.18 0.19 -7.15%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.31 10.34 10.97 10.91 8.93 10.11 10.97 -16.91%
EPS 0.45 1.23 1.24 0.95 1.10 1.21 1.55 -56.18%
DPS 1.50 0.00 2.00 2.00 2.00 0.00 2.00 -17.46%
NAPS 0.17 0.17 0.17 0.18 0.19 0.18 0.19 -7.15%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.945 0.935 0.95 0.92 0.95 0.875 0.90 -
P/RPS 11.37 9.04 8.66 8.43 10.64 8.66 8.20 24.37%
P/EPS 211.23 75.80 76.57 97.02 86.76 72.11 58.16 136.46%
EY 0.47 1.32 1.31 1.03 1.15 1.39 1.72 -57.92%
DY 1.59 0.00 2.11 2.17 2.11 0.00 2.22 -19.96%
P/NAPS 5.56 5.50 5.59 5.11 5.00 4.86 4.74 11.23%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 11/08/21 19/05/21 17/02/21 18/11/20 12/08/20 20/05/20 10/02/20 -
Price 0.97 0.94 0.94 0.955 0.91 1.01 0.915 -
P/RPS 11.67 9.09 8.57 8.75 10.19 9.99 8.34 25.12%
P/EPS 216.82 76.21 75.77 100.71 83.11 83.23 59.13 137.97%
EY 0.46 1.31 1.32 0.99 1.20 1.20 1.69 -58.03%
DY 1.55 0.00 2.13 2.09 2.20 0.00 2.19 -20.59%
P/NAPS 5.71 5.53 5.53 5.31 4.79 5.61 4.82 11.97%

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