[HUPSENG] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -21.58%
YoY- -3.83%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 87,741 87,265 71,443 80,876 87,798 76,650 69,691 16.51%
PBT 13,726 11,942 11,825 13,115 15,927 13,778 12,127 8.56%
Tax -3,801 -4,356 -3,065 -3,407 -3,548 -3,690 -3,158 13.08%
NP 9,925 7,586 8,760 9,708 12,379 10,088 8,969 6.95%
-
NP to SH 9,925 7,586 8,760 9,708 12,379 10,088 8,969 6.95%
-
Tax Rate 27.69% 36.48% 25.92% 25.98% 22.28% 26.78% 26.04% -
Total Cost 77,816 79,679 62,683 71,168 75,419 66,562 60,722 17.89%
-
Net Worth 136,000 144,000 151,999 144,000 151,999 151,999 160,000 -10.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 16,000 16,000 16,000 - 16,000 16,000 16,000 0.00%
Div Payout % 161.21% 210.91% 182.65% - 129.25% 158.60% 178.39% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 136,000 144,000 151,999 144,000 151,999 151,999 160,000 -10.22%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.31% 8.69% 12.26% 12.00% 14.10% 13.16% 12.87% -
ROE 7.30% 5.27% 5.76% 6.74% 8.14% 6.64% 5.61% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.97 10.91 8.93 10.11 10.97 9.58 8.71 16.54%
EPS 1.24 0.95 1.10 1.21 1.55 1.26 1.12 6.98%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 0.17 0.18 0.19 0.18 0.19 0.19 0.20 -10.22%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.97 10.91 8.93 10.11 10.97 9.58 8.71 16.54%
EPS 1.24 0.95 1.10 1.21 1.55 1.26 1.12 6.98%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 0.17 0.18 0.19 0.18 0.19 0.19 0.20 -10.22%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.95 0.92 0.95 0.875 0.90 0.93 0.94 -
P/RPS 8.66 8.43 10.64 8.66 8.20 9.71 10.79 -13.57%
P/EPS 76.57 97.02 86.76 72.11 58.16 73.75 83.84 -5.84%
EY 1.31 1.03 1.15 1.39 1.72 1.36 1.19 6.58%
DY 2.11 2.17 2.11 0.00 2.22 2.15 2.13 -0.62%
P/NAPS 5.59 5.11 5.00 4.86 4.74 4.89 4.70 12.19%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 17/02/21 18/11/20 12/08/20 20/05/20 10/02/20 19/11/19 21/08/19 -
Price 0.94 0.955 0.91 1.01 0.915 0.905 0.90 -
P/RPS 8.57 8.75 10.19 9.99 8.34 9.45 10.33 -11.65%
P/EPS 75.77 100.71 83.11 83.23 59.13 71.77 80.28 -3.76%
EY 1.32 0.99 1.20 1.20 1.69 1.39 1.25 3.68%
DY 2.13 2.09 2.20 0.00 2.19 2.21 2.22 -2.70%
P/NAPS 5.53 5.31 4.79 5.61 4.82 4.76 4.50 14.65%

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