[HUPSENG] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 22.71%
YoY- -2.8%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 87,265 71,443 80,876 87,798 76,650 69,691 75,400 10.20%
PBT 11,942 11,825 13,115 15,927 13,778 12,127 14,289 -11.24%
Tax -4,356 -3,065 -3,407 -3,548 -3,690 -3,158 -4,194 2.55%
NP 7,586 8,760 9,708 12,379 10,088 8,969 10,095 -17.30%
-
NP to SH 7,586 8,760 9,708 12,379 10,088 8,969 10,095 -17.30%
-
Tax Rate 36.48% 25.92% 25.98% 22.28% 26.78% 26.04% 29.35% -
Total Cost 79,679 62,683 71,168 75,419 66,562 60,722 65,305 14.14%
-
Net Worth 144,000 151,999 144,000 151,999 151,999 160,000 151,999 -3.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 16,000 16,000 - 16,000 16,000 16,000 - -
Div Payout % 210.91% 182.65% - 129.25% 158.60% 178.39% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 144,000 151,999 144,000 151,999 151,999 160,000 151,999 -3.53%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.69% 12.26% 12.00% 14.10% 13.16% 12.87% 13.39% -
ROE 5.27% 5.76% 6.74% 8.14% 6.64% 5.61% 6.64% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.91 8.93 10.11 10.97 9.58 8.71 9.43 10.17%
EPS 0.95 1.10 1.21 1.55 1.26 1.12 1.26 -17.11%
DPS 2.00 2.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 0.18 0.19 0.18 0.19 0.19 0.20 0.19 -3.53%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.91 8.93 10.11 10.97 9.58 8.71 9.43 10.17%
EPS 0.95 1.10 1.21 1.55 1.26 1.12 1.26 -17.11%
DPS 2.00 2.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 0.18 0.19 0.18 0.19 0.19 0.20 0.19 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.92 0.95 0.875 0.90 0.93 0.94 1.00 -
P/RPS 8.43 10.64 8.66 8.20 9.71 10.79 10.61 -14.17%
P/EPS 97.02 86.76 72.11 58.16 73.75 83.84 79.25 14.39%
EY 1.03 1.15 1.39 1.72 1.36 1.19 1.26 -12.54%
DY 2.17 2.11 0.00 2.22 2.15 2.13 0.00 -
P/NAPS 5.11 5.00 4.86 4.74 4.89 4.70 5.26 -1.90%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 12/08/20 20/05/20 10/02/20 19/11/19 21/08/19 14/05/19 -
Price 0.955 0.91 1.01 0.915 0.905 0.90 0.985 -
P/RPS 8.75 10.19 9.99 8.34 9.45 10.33 10.45 -11.13%
P/EPS 100.71 83.11 83.23 59.13 71.77 80.28 78.06 18.45%
EY 0.99 1.20 1.20 1.69 1.39 1.25 1.28 -15.70%
DY 2.09 2.20 0.00 2.19 2.21 2.22 0.00 -
P/NAPS 5.31 4.79 5.61 4.82 4.76 4.50 5.18 1.66%

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