[HUPSENG] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -30.27%
YoY- -31.38%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 94,933 70,194 73,807 79,260 81,806 64,785 66,497 26.70%
PBT 16,761 5,260 4,232 9,188 13,240 5,691 5,054 121.90%
Tax -4,324 -1,424 -1,195 -2,417 -3,530 -1,608 -1,475 104.43%
NP 12,437 3,836 3,037 6,771 9,710 4,083 3,579 128.90%
-
NP to SH 12,437 3,836 3,037 6,771 9,710 4,083 3,579 128.90%
-
Tax Rate 25.80% 27.07% 28.24% 26.31% 26.66% 28.26% 29.18% -
Total Cost 82,496 66,358 70,770 72,489 72,096 60,702 62,918 19.73%
-
Net Worth 144,000 136,000 144,000 136,000 136,000 127,999 136,000 3.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 8,000 8,000 8,000 - 8,000 - 12,000 -23.62%
Div Payout % 64.32% 208.55% 263.42% - 82.39% - 335.29% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 144,000 136,000 144,000 136,000 136,000 127,999 136,000 3.87%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.10% 5.46% 4.11% 8.54% 11.87% 6.30% 5.38% -
ROE 8.64% 2.82% 2.11% 4.98% 7.14% 3.19% 2.63% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.87 8.77 9.23 9.91 10.23 8.10 8.31 26.75%
EPS 1.55 0.48 0.38 0.85 1.21 0.51 0.45 127.56%
DPS 1.00 1.00 1.00 0.00 1.00 0.00 1.50 -23.62%
NAPS 0.18 0.17 0.18 0.17 0.17 0.16 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.87 8.77 9.23 9.91 10.23 8.10 8.31 26.75%
EPS 1.55 0.48 0.38 0.85 1.21 0.51 0.45 127.56%
DPS 1.00 1.00 1.00 0.00 1.00 0.00 1.50 -23.62%
NAPS 0.18 0.17 0.18 0.17 0.17 0.16 0.17 3.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.715 0.66 0.765 0.825 0.875 0.935 0.945 -
P/RPS 6.03 7.52 8.29 8.33 8.56 11.55 11.37 -34.40%
P/EPS 45.99 137.64 201.51 97.47 72.09 183.20 211.23 -63.70%
EY 2.17 0.73 0.50 1.03 1.39 0.55 0.47 176.50%
DY 1.40 1.52 1.31 0.00 1.14 0.00 1.59 -8.11%
P/NAPS 3.97 3.88 4.25 4.85 5.15 5.84 5.56 -20.06%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 14/02/23 09/11/22 10/08/22 19/05/22 16/02/22 10/11/21 11/08/21 -
Price 0.77 0.65 0.75 0.83 0.87 0.90 0.97 -
P/RPS 6.49 7.41 8.13 8.38 8.51 11.11 11.67 -32.30%
P/EPS 49.53 135.56 197.56 98.07 71.68 176.34 216.82 -62.53%
EY 2.02 0.74 0.51 1.02 1.40 0.57 0.46 167.43%
DY 1.30 1.54 1.33 0.00 1.15 0.00 1.55 -11.03%
P/NAPS 4.28 3.82 4.17 4.88 5.12 5.63 5.71 -17.44%

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