[HUPSENG] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
09-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 26.31%
YoY- -6.05%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 81,549 86,384 94,933 70,194 73,807 79,260 81,806 -0.21%
PBT 11,640 13,087 16,761 5,260 4,232 9,188 13,240 -8.24%
Tax -2,920 -3,422 -4,324 -1,424 -1,195 -2,417 -3,530 -11.91%
NP 8,720 9,665 12,437 3,836 3,037 6,771 9,710 -6.93%
-
NP to SH 8,720 9,665 12,437 3,836 3,037 6,771 9,710 -6.93%
-
Tax Rate 25.09% 26.15% 25.80% 27.07% 28.24% 26.31% 26.66% -
Total Cost 72,829 76,719 82,496 66,358 70,770 72,489 72,096 0.67%
-
Net Worth 144,000 144,000 144,000 136,000 144,000 136,000 136,000 3.89%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 8,000 8,000 8,000 8,000 8,000 - 8,000 0.00%
Div Payout % 91.74% 82.77% 64.32% 208.55% 263.42% - 82.39% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 144,000 144,000 144,000 136,000 144,000 136,000 136,000 3.89%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.69% 11.19% 13.10% 5.46% 4.11% 8.54% 11.87% -
ROE 6.06% 6.71% 8.64% 2.82% 2.11% 4.98% 7.14% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.19 10.80 11.87 8.77 9.23 9.91 10.23 -0.26%
EPS 1.09 1.21 1.55 0.48 0.38 0.85 1.21 -6.74%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 1.00 0.00%
NAPS 0.18 0.18 0.18 0.17 0.18 0.17 0.17 3.89%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.19 10.80 11.87 8.77 9.23 9.91 10.23 -0.26%
EPS 1.09 1.21 1.55 0.48 0.38 0.85 1.21 -6.74%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 1.00 0.00%
NAPS 0.18 0.18 0.18 0.17 0.18 0.17 0.17 3.89%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.635 0.71 0.715 0.66 0.765 0.825 0.875 -
P/RPS 6.23 6.58 6.03 7.52 8.29 8.33 8.56 -19.13%
P/EPS 58.26 58.77 45.99 137.64 201.51 97.47 72.09 -13.27%
EY 1.72 1.70 2.17 0.73 0.50 1.03 1.39 15.30%
DY 1.57 1.41 1.40 1.52 1.31 0.00 1.14 23.85%
P/NAPS 3.53 3.94 3.97 3.88 4.25 4.85 5.15 -22.31%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 09/08/23 18/05/23 14/02/23 09/11/22 10/08/22 19/05/22 16/02/22 -
Price 0.655 0.725 0.77 0.65 0.75 0.83 0.87 -
P/RPS 6.43 6.71 6.49 7.41 8.13 8.38 8.51 -17.08%
P/EPS 60.09 60.01 49.53 135.56 197.56 98.07 71.68 -11.12%
EY 1.66 1.67 2.02 0.74 0.51 1.02 1.40 12.06%
DY 1.53 1.38 1.30 1.54 1.33 0.00 1.15 21.02%
P/NAPS 3.64 4.03 4.28 3.82 4.17 4.88 5.12 -20.39%

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