[HUPSENG] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.03%
YoY- 38.41%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 80,071 64,443 71,240 71,106 73,646 55,868 68,254 11.20%
PBT 20,103 15,474 19,575 17,803 16,742 8,639 13,284 31.71%
Tax -4,716 -3,909 -5,025 -4,574 -4,146 -2,386 -3,544 20.91%
NP 15,387 11,565 14,550 13,229 12,596 6,253 9,740 35.52%
-
NP to SH 15,387 11,565 14,550 13,229 12,596 6,253 9,740 35.52%
-
Tax Rate 23.46% 25.26% 25.67% 25.69% 24.76% 27.62% 26.68% -
Total Cost 64,684 52,878 56,690 57,877 61,050 49,615 58,514 6.89%
-
Net Worth 167,999 167,999 167,999 167,999 151,999 151,999 151,999 6.88%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 16,000 16,000 16,000 12,000 - 12,000 - -
Div Payout % 103.98% 138.35% 109.97% 90.71% - 191.91% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 167,999 167,999 167,999 167,999 151,999 151,999 151,999 6.88%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.22% 17.95% 20.42% 18.60% 17.10% 11.19% 14.27% -
ROE 9.16% 6.88% 8.66% 7.87% 8.29% 4.11% 6.41% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.01 8.06 8.91 8.89 9.21 6.98 8.53 11.22%
EPS 1.92 1.45 1.82 1.65 1.57 0.78 1.22 35.18%
DPS 2.00 2.00 2.00 1.50 0.00 1.50 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.19 0.19 0.19 6.88%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.01 8.06 8.91 8.89 9.21 6.98 8.53 11.22%
EPS 1.92 1.45 1.82 1.65 1.57 0.78 1.22 35.18%
DPS 2.00 2.00 2.00 1.50 0.00 1.50 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.19 0.19 0.19 6.88%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.29 1.20 1.19 0.92 0.805 1.02 1.15 -
P/RPS 12.89 14.90 13.36 10.35 8.74 14.61 13.48 -2.93%
P/EPS 67.07 83.01 65.43 55.64 51.13 130.50 94.46 -20.36%
EY 1.49 1.20 1.53 1.80 1.96 0.77 1.06 25.40%
DY 1.55 1.67 1.68 1.63 0.00 1.47 0.00 -
P/NAPS 6.14 5.71 5.67 4.38 4.24 5.37 6.05 0.98%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 17/11/15 18/08/15 19/05/15 10/02/15 12/11/14 13/08/14 -
Price 1.32 1.42 1.19 0.97 0.90 0.99 1.13 -
P/RPS 13.19 17.63 13.36 10.91 9.78 14.18 13.24 -0.25%
P/EPS 68.63 98.23 65.43 58.66 57.16 126.66 92.81 -18.18%
EY 1.46 1.02 1.53 1.70 1.75 0.79 1.08 22.19%
DY 1.52 1.41 1.68 1.55 0.00 1.52 0.00 -
P/NAPS 6.29 6.76 5.67 4.62 4.74 5.21 5.95 3.76%

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