[HUPSENG] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.56%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 66,692 58,716 66,126 59,873 63,144 56,864 66,016 0.67%
PBT 12,767 10,580 14,593 12,142 11,280 9,480 12,835 -0.35%
Tax -3,415 -2,797 -3,887 -3,238 -2,845 -2,553 -3,674 -4.74%
NP 9,352 7,783 10,706 8,904 8,435 6,927 9,161 1.38%
-
NP to SH 9,352 7,783 10,706 8,904 8,435 6,927 9,161 1.38%
-
Tax Rate 26.75% 26.44% 26.64% 26.67% 25.22% 26.93% 28.62% -
Total Cost 57,340 50,933 55,420 50,969 54,709 49,937 56,855 0.56%
-
Net Worth 150,000 141,599 151,199 140,399 153,599 145,200 152,483 -1.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,600 - 18,000 - 21,600 - 14,407 -23.65%
Div Payout % 102.65% - 168.13% - 256.08% - 157.27% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 150,000 141,599 151,199 140,399 153,599 145,200 152,483 -1.08%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,065 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.02% 13.26% 16.19% 14.87% 13.36% 12.18% 13.88% -
ROE 6.23% 5.50% 7.08% 6.34% 5.49% 4.77% 6.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.58 48.93 55.11 49.89 52.62 47.39 54.98 0.72%
EPS 7.79 6.49 8.92 7.42 7.03 5.77 7.63 1.38%
DPS 8.00 0.00 15.00 0.00 18.00 0.00 12.00 -23.62%
NAPS 1.25 1.18 1.26 1.17 1.28 1.21 1.27 -1.04%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.34 7.34 8.27 7.48 7.89 7.11 8.25 0.72%
EPS 1.17 0.97 1.34 1.11 1.05 0.87 1.15 1.15%
DPS 1.20 0.00 2.25 0.00 2.70 0.00 1.80 -23.62%
NAPS 0.1875 0.177 0.189 0.1755 0.192 0.1815 0.1906 -1.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.42 5.15 3.96 3.49 2.83 2.56 2.67 -
P/RPS 11.55 10.53 7.19 6.99 5.38 5.40 4.86 77.80%
P/EPS 82.38 79.40 44.39 47.04 40.26 44.35 34.99 76.70%
EY 1.21 1.26 2.25 2.13 2.48 2.25 2.86 -43.55%
DY 1.25 0.00 3.79 0.00 6.36 0.00 4.49 -57.26%
P/NAPS 5.14 4.36 3.14 2.98 2.21 2.12 2.10 81.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 21/11/12 14/08/12 -
Price 6.95 5.10 4.53 3.72 3.04 2.85 2.60 -
P/RPS 12.51 10.42 8.22 7.46 5.78 6.01 4.73 90.90%
P/EPS 89.18 78.63 50.78 50.13 43.25 49.37 34.08 89.56%
EY 1.12 1.27 1.97 1.99 2.31 2.03 2.93 -47.23%
DY 1.15 0.00 3.31 0.00 5.92 0.00 4.62 -60.32%
P/NAPS 5.56 4.32 3.60 3.18 2.38 2.36 2.05 94.12%

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