[HUPSENG] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -23.01%
YoY- -4.09%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 85,853 74,639 69,736 77,145 86,218 70,343 69,250 15.35%
PBT 17,072 13,926 11,864 14,916 18,893 12,813 12,209 24.96%
Tax -4,337 -3,580 -3,091 -3,811 -4,469 -3,350 -3,188 22.70%
NP 12,735 10,346 8,773 11,105 14,424 9,463 9,021 25.76%
-
NP to SH 12,735 10,346 8,773 11,105 14,424 9,463 9,021 25.76%
-
Tax Rate 25.40% 25.71% 26.05% 25.55% 23.65% 26.15% 26.11% -
Total Cost 73,118 64,293 60,963 66,040 71,794 60,880 60,229 13.76%
-
Net Worth 160,000 160,000 167,999 160,000 160,000 167,999 167,999 -3.19%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 16,000 16,000 16,000 - 16,000 16,000 16,000 0.00%
Div Payout % 125.64% 154.65% 182.38% - 110.93% 169.08% 177.36% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 160,000 160,000 167,999 160,000 160,000 167,999 167,999 -3.19%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.83% 13.86% 12.58% 14.39% 16.73% 13.45% 13.03% -
ROE 7.96% 6.47% 5.22% 6.94% 9.02% 5.63% 5.37% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.73 9.33 8.72 9.64 10.78 8.79 8.66 15.31%
EPS 1.59 1.29 1.10 1.39 1.80 1.18 1.13 25.48%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 0.20 0.20 0.21 0.20 0.20 0.21 0.21 -3.19%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.73 9.33 8.72 9.64 10.78 8.79 8.66 15.31%
EPS 1.59 1.29 1.10 1.39 1.80 1.18 1.13 25.48%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 0.20 0.20 0.21 0.20 0.20 0.21 0.21 -3.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.95 1.02 1.07 1.04 1.09 1.16 1.21 -
P/RPS 8.85 10.93 12.27 10.78 10.11 13.19 13.98 -26.21%
P/EPS 59.68 78.87 97.57 74.92 60.45 98.07 107.31 -32.29%
EY 1.68 1.27 1.02 1.33 1.65 1.02 0.93 48.16%
DY 2.11 1.96 1.87 0.00 1.83 1.72 1.65 17.76%
P/NAPS 4.75 5.10 5.10 5.20 5.45 5.52 5.76 -12.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 21/11/18 15/08/18 15/05/18 08/02/18 15/11/17 15/08/17 -
Price 1.06 1.06 1.10 1.16 1.07 1.12 1.20 -
P/RPS 9.88 11.36 12.62 12.03 9.93 12.74 13.86 -20.15%
P/EPS 66.59 81.96 100.31 83.57 59.35 94.68 106.42 -26.78%
EY 1.50 1.22 1.00 1.20 1.69 1.06 0.94 36.43%
DY 1.89 1.89 1.82 0.00 1.87 1.79 1.67 8.57%
P/NAPS 5.30 5.30 5.24 5.80 5.35 5.33 5.71 -4.83%

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