[HUPSENG] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -0.57%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 81,806 64,785 66,497 82,745 87,741 87,265 71,443 9.42%
PBT 13,240 5,691 5,054 13,307 13,726 11,942 11,825 7.80%
Tax -3,530 -1,608 -1,475 -3,439 -3,801 -4,356 -3,065 9.84%
NP 9,710 4,083 3,579 9,868 9,925 7,586 8,760 7.08%
-
NP to SH 9,710 4,083 3,579 9,868 9,925 7,586 8,760 7.08%
-
Tax Rate 26.66% 28.26% 29.18% 25.84% 27.69% 36.48% 25.92% -
Total Cost 72,096 60,702 62,918 72,877 77,816 79,679 62,683 9.74%
-
Net Worth 136,000 127,999 136,000 136,000 136,000 144,000 151,999 -7.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 8,000 - 12,000 - 16,000 16,000 16,000 -36.92%
Div Payout % 82.39% - 335.29% - 161.21% 210.91% 182.65% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 136,000 127,999 136,000 136,000 136,000 144,000 151,999 -7.12%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.87% 6.30% 5.38% 11.93% 11.31% 8.69% 12.26% -
ROE 7.14% 3.19% 2.63% 7.26% 7.30% 5.27% 5.76% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.23 8.10 8.31 10.34 10.97 10.91 8.93 9.45%
EPS 1.21 0.51 0.45 1.23 1.24 0.95 1.10 6.54%
DPS 1.00 0.00 1.50 0.00 2.00 2.00 2.00 -36.92%
NAPS 0.17 0.16 0.17 0.17 0.17 0.18 0.19 -7.12%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.23 8.10 8.31 10.34 10.97 10.91 8.93 9.45%
EPS 1.21 0.51 0.45 1.23 1.24 0.95 1.10 6.54%
DPS 1.00 0.00 1.50 0.00 2.00 2.00 2.00 -36.92%
NAPS 0.17 0.16 0.17 0.17 0.17 0.18 0.19 -7.12%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.875 0.935 0.945 0.935 0.95 0.92 0.95 -
P/RPS 8.56 11.55 11.37 9.04 8.66 8.43 10.64 -13.46%
P/EPS 72.09 183.20 211.23 75.80 76.57 97.02 86.76 -11.58%
EY 1.39 0.55 0.47 1.32 1.31 1.03 1.15 13.43%
DY 1.14 0.00 1.59 0.00 2.11 2.17 2.11 -33.58%
P/NAPS 5.15 5.84 5.56 5.50 5.59 5.11 5.00 1.98%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 10/11/21 11/08/21 19/05/21 17/02/21 18/11/20 12/08/20 -
Price 0.87 0.90 0.97 0.94 0.94 0.955 0.91 -
P/RPS 8.51 11.11 11.67 9.09 8.57 8.75 10.19 -11.28%
P/EPS 71.68 176.34 216.82 76.21 75.77 100.71 83.11 -9.36%
EY 1.40 0.57 0.46 1.31 1.32 0.99 1.20 10.79%
DY 1.15 0.00 1.55 0.00 2.13 2.09 2.20 -35.03%
P/NAPS 5.12 5.63 5.71 5.53 5.53 5.31 4.79 4.52%

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