[HUPSENG] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -11.65%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 82,797 64,588 65,853 72,407 80,071 64,443 71,240 10.49%
PBT 20,726 13,378 13,991 18,201 20,103 15,474 19,575 3.86%
Tax -5,302 -3,421 -3,561 -4,606 -4,716 -3,909 -5,025 3.62%
NP 15,424 9,957 10,430 13,595 15,387 11,565 14,550 3.94%
-
NP to SH 15,424 9,957 10,430 13,595 15,387 11,565 14,550 3.94%
-
Tax Rate 25.58% 25.57% 25.45% 25.31% 23.46% 25.26% 25.67% -
Total Cost 67,373 54,631 55,423 58,812 64,684 52,878 56,690 12.13%
-
Net Worth 184,000 167,999 175,999 160,000 167,999 167,999 167,999 6.22%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 32,000 - 16,000 - 16,000 16,000 16,000 58.40%
Div Payout % 207.47% - 153.40% - 103.98% 138.35% 109.97% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 184,000 167,999 175,999 160,000 167,999 167,999 167,999 6.22%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.63% 15.42% 15.84% 18.78% 19.22% 17.95% 20.42% -
ROE 8.38% 5.93% 5.93% 8.50% 9.16% 6.88% 8.66% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.35 8.07 8.23 9.05 10.01 8.06 8.91 10.45%
EPS 1.93 1.24 1.30 1.70 1.92 1.45 1.82 3.97%
DPS 4.00 0.00 2.00 0.00 2.00 2.00 2.00 58.40%
NAPS 0.23 0.21 0.22 0.20 0.21 0.21 0.21 6.22%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.35 8.07 8.23 9.05 10.01 8.06 8.91 10.45%
EPS 1.93 1.24 1.30 1.70 1.92 1.45 1.82 3.97%
DPS 4.00 0.00 2.00 0.00 2.00 2.00 2.00 58.40%
NAPS 0.23 0.21 0.22 0.20 0.21 0.21 0.21 6.22%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.17 1.28 1.34 1.32 1.29 1.20 1.19 -
P/RPS 11.30 15.85 16.28 14.58 12.89 14.90 13.36 -10.51%
P/EPS 60.68 102.84 102.78 77.68 67.07 83.01 65.43 -4.87%
EY 1.65 0.97 0.97 1.29 1.49 1.20 1.53 5.13%
DY 3.42 0.00 1.49 0.00 1.55 1.67 1.68 60.27%
P/NAPS 5.09 6.10 6.09 6.60 6.14 5.71 5.67 -6.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 14/11/16 18/08/16 19/05/16 18/02/16 17/11/15 18/08/15 -
Price 1.18 1.21 1.28 1.38 1.32 1.42 1.19 -
P/RPS 11.40 14.99 15.55 15.25 13.19 17.63 13.36 -9.99%
P/EPS 61.20 97.22 98.18 81.21 68.63 98.23 65.43 -4.33%
EY 1.63 1.03 1.02 1.23 1.46 1.02 1.53 4.29%
DY 3.39 0.00 1.56 0.00 1.52 1.41 1.68 59.34%
P/NAPS 5.13 5.76 5.82 6.90 6.29 6.76 5.67 -6.42%

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