[HUPSENG] QoQ Quarter Result on 31-Mar-2024 [#1]

Announcement Date
16-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 2.13%
YoY- 44.56%
View:
Show?
Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 117,118 104,429 80,237 93,565 95,148 94,190 81,549 27.15%
PBT 22,323 20,631 12,150 18,662 17,897 17,384 11,640 54.05%
Tax -4,984 -3,359 -3,122 -4,690 -4,216 -4,364 -2,920 42.59%
NP 17,339 17,272 9,028 13,972 13,681 13,020 8,720 57.79%
-
NP to SH 17,339 17,272 9,028 13,972 13,681 13,020 8,720 57.79%
-
Tax Rate 22.33% 16.28% 25.70% 25.13% 23.56% 25.10% 25.09% -
Total Cost 99,779 87,157 71,209 79,593 81,467 81,170 72,829 23.23%
-
Net Worth 159,806 167,999 167,999 160,000 160,000 151,999 144,000 7.15%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 15,980 24,000 16,000 - 16,000 - 8,000 58.27%
Div Payout % 92.17% 138.95% 177.23% - 116.95% - 91.74% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 159,806 167,999 167,999 160,000 160,000 151,999 144,000 7.15%
NOSH 799,032 800,000 800,000 800,000 800,000 800,000 800,000 -0.08%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 14.80% 16.54% 11.25% 14.93% 14.38% 13.82% 10.69% -
ROE 10.85% 10.28% 5.37% 8.73% 8.55% 8.57% 6.06% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 14.66 13.05 10.03 11.70 11.89 11.77 10.19 27.29%
EPS 2.17 2.16 1.13 1.75 1.71 1.63 1.09 57.92%
DPS 2.00 3.00 2.00 0.00 2.00 0.00 1.00 58.40%
NAPS 0.20 0.21 0.21 0.20 0.20 0.19 0.18 7.24%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 14.66 13.07 10.04 11.71 11.91 11.79 10.21 27.13%
EPS 2.17 2.16 1.13 1.75 1.71 1.63 1.09 57.92%
DPS 2.00 3.00 2.00 0.00 2.00 0.00 1.00 58.40%
NAPS 0.20 0.2103 0.2103 0.2002 0.2002 0.1902 0.1802 7.16%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 1.22 1.02 1.22 0.815 0.785 0.705 0.635 -
P/RPS 8.32 7.81 12.16 6.97 6.60 5.99 6.23 21.16%
P/EPS 56.22 47.24 108.11 46.66 45.90 43.32 58.26 -2.33%
EY 1.78 2.12 0.93 2.14 2.18 2.31 1.72 2.30%
DY 1.64 2.94 1.64 0.00 2.55 0.00 1.57 2.93%
P/NAPS 6.10 4.86 5.81 4.08 3.93 3.71 3.53 43.76%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 10/02/25 06/11/24 07/08/24 16/05/24 19/02/24 08/11/23 09/08/23 -
Price 1.09 1.10 1.06 0.875 0.81 0.72 0.655 -
P/RPS 7.44 8.43 10.57 7.48 6.81 6.12 6.43 10.16%
P/EPS 50.23 50.95 93.93 50.10 47.36 44.24 60.09 -11.21%
EY 1.99 1.96 1.06 2.00 2.11 2.26 1.66 12.78%
DY 1.83 2.73 1.89 0.00 2.47 0.00 1.53 12.61%
P/NAPS 5.45 5.24 5.05 4.38 4.05 3.79 3.64 30.71%

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