[HUPSENG] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -22.29%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 95,148 94,190 81,549 86,384 94,933 70,194 73,807 18.39%
PBT 17,897 17,384 11,640 13,087 16,761 5,260 4,232 160.82%
Tax -4,216 -4,364 -2,920 -3,422 -4,324 -1,424 -1,195 131.21%
NP 13,681 13,020 8,720 9,665 12,437 3,836 3,037 172.01%
-
NP to SH 13,681 13,020 8,720 9,665 12,437 3,836 3,037 172.01%
-
Tax Rate 23.56% 25.10% 25.09% 26.15% 25.80% 27.07% 28.24% -
Total Cost 81,467 81,170 72,829 76,719 82,496 66,358 70,770 9.81%
-
Net Worth 160,000 151,999 144,000 144,000 144,000 136,000 144,000 7.25%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 16,000 - 8,000 8,000 8,000 8,000 8,000 58.53%
Div Payout % 116.95% - 91.74% 82.77% 64.32% 208.55% 263.42% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 160,000 151,999 144,000 144,000 144,000 136,000 144,000 7.25%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.38% 13.82% 10.69% 11.19% 13.10% 5.46% 4.11% -
ROE 8.55% 8.57% 6.06% 6.71% 8.64% 2.82% 2.11% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.89 11.77 10.19 10.80 11.87 8.77 9.23 18.33%
EPS 1.71 1.63 1.09 1.21 1.55 0.48 0.38 171.82%
DPS 2.00 0.00 1.00 1.00 1.00 1.00 1.00 58.53%
NAPS 0.20 0.19 0.18 0.18 0.18 0.17 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.89 11.77 10.19 10.80 11.87 8.77 9.23 18.33%
EPS 1.71 1.63 1.09 1.21 1.55 0.48 0.38 171.82%
DPS 2.00 0.00 1.00 1.00 1.00 1.00 1.00 58.53%
NAPS 0.20 0.19 0.18 0.18 0.18 0.17 0.18 7.25%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.785 0.705 0.635 0.71 0.715 0.66 0.765 -
P/RPS 6.60 5.99 6.23 6.58 6.03 7.52 8.29 -14.06%
P/EPS 45.90 43.32 58.26 58.77 45.99 137.64 201.51 -62.60%
EY 2.18 2.31 1.72 1.70 2.17 0.73 0.50 166.17%
DY 2.55 0.00 1.57 1.41 1.40 1.52 1.31 55.71%
P/NAPS 3.93 3.71 3.53 3.94 3.97 3.88 4.25 -5.07%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 19/02/24 08/11/23 09/08/23 18/05/23 14/02/23 09/11/22 10/08/22 -
Price 0.81 0.72 0.655 0.725 0.77 0.65 0.75 -
P/RPS 6.81 6.12 6.43 6.71 6.49 7.41 8.13 -11.11%
P/EPS 47.36 44.24 60.09 60.01 49.53 135.56 197.56 -61.30%
EY 2.11 2.26 1.66 1.67 2.02 0.74 0.51 157.05%
DY 2.47 0.00 1.53 1.38 1.30 1.54 1.33 50.91%
P/NAPS 4.05 3.79 3.64 4.03 4.28 3.82 4.17 -1.92%

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