[HUPSENG] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.16%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 55,868 68,254 64,450 66,692 58,716 66,126 59,873 -4.50%
PBT 8,639 13,284 13,060 12,767 10,580 14,593 12,142 -20.28%
Tax -2,386 -3,544 -3,502 -3,415 -2,797 -3,887 -3,238 -18.40%
NP 6,253 9,740 9,558 9,352 7,783 10,706 8,904 -20.97%
-
NP to SH 6,253 9,740 9,558 9,352 7,783 10,706 8,904 -20.97%
-
Tax Rate 27.62% 26.68% 26.81% 26.75% 26.44% 26.64% 26.67% -
Total Cost 49,615 58,514 54,892 57,340 50,933 55,420 50,969 -1.77%
-
Net Worth 151,999 151,999 100,000 150,000 141,599 151,199 140,399 5.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,000 - 1,200 9,600 - 18,000 - -
Div Payout % 191.91% - 12.55% 102.65% - 168.13% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 151,999 151,999 100,000 150,000 141,599 151,199 140,399 5.42%
NOSH 800,000 800,000 80,000 120,000 120,000 120,000 120,000 253.81%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.19% 14.27% 14.83% 14.02% 13.26% 16.19% 14.87% -
ROE 4.11% 6.41% 9.56% 6.23% 5.50% 7.08% 6.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.98 8.53 80.56 55.58 48.93 55.11 49.89 -73.01%
EPS 0.78 1.22 1.19 7.79 6.49 8.92 7.42 -77.69%
DPS 1.50 0.00 1.50 8.00 0.00 15.00 0.00 -
NAPS 0.19 0.19 1.25 1.25 1.18 1.26 1.17 -70.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.98 8.53 8.06 8.34 7.34 8.27 7.48 -4.50%
EPS 0.78 1.22 1.19 1.17 0.97 1.34 1.11 -20.94%
DPS 1.50 0.00 0.15 1.20 0.00 2.25 0.00 -
NAPS 0.19 0.19 0.125 0.1875 0.177 0.189 0.1755 5.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.02 1.15 7.80 6.42 5.15 3.96 3.49 -
P/RPS 14.61 13.48 9.68 11.55 10.53 7.19 6.99 63.40%
P/EPS 130.50 94.46 65.29 82.38 79.40 44.39 47.04 97.31%
EY 0.77 1.06 1.53 1.21 1.26 2.25 2.13 -49.22%
DY 1.47 0.00 0.19 1.25 0.00 3.79 0.00 -
P/NAPS 5.37 6.05 6.24 5.14 4.36 3.14 2.98 48.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 13/08/14 20/05/14 18/02/14 13/11/13 21/08/13 15/05/13 -
Price 0.99 1.13 1.15 6.95 5.10 4.53 3.72 -
P/RPS 14.18 13.24 1.43 12.51 10.42 8.22 7.46 53.38%
P/EPS 126.66 92.81 9.63 89.18 78.63 50.78 50.13 85.40%
EY 0.79 1.08 10.39 1.12 1.27 1.97 1.99 -45.95%
DY 1.52 0.00 1.30 1.15 0.00 3.31 0.00 -
P/NAPS 5.21 5.95 0.92 5.56 4.32 3.60 3.18 38.93%

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