[HUPSENG] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.62%
YoY- 65.23%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 255,984 251,407 247,859 246,007 245,897 247,818 249,663 1.68%
PBT 51,000 50,082 48,595 47,495 45,737 44,351 43,201 11.71%
Tax -13,601 -13,337 -12,767 -12,523 -12,310 -11,810 -11,463 12.08%
NP 37,399 36,745 35,828 34,972 33,427 32,541 31,738 11.57%
-
NP to SH 37,399 36,745 35,828 34,972 33,427 32,541 31,738 11.57%
-
Tax Rate 26.67% 26.63% 26.27% 26.37% 26.91% 26.63% 26.53% -
Total Cost 218,585 214,662 212,031 211,035 212,470 215,277 217,925 0.20%
-
Net Worth 100,000 150,000 141,599 151,199 140,399 153,599 145,200 -22.03%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 28,800 27,600 39,600 39,600 36,007 36,007 26,407 5.95%
Div Payout % 77.01% 75.11% 110.53% 113.23% 107.72% 110.65% 83.21% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 100,000 150,000 141,599 151,199 140,399 153,599 145,200 -22.03%
NOSH 80,000 120,000 120,000 120,000 120,000 120,000 120,000 -23.70%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.61% 14.62% 14.45% 14.22% 13.59% 13.13% 12.71% -
ROE 37.40% 24.50% 25.30% 23.13% 23.81% 21.19% 21.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 319.98 209.51 206.55 205.01 204.91 206.52 208.05 33.27%
EPS 46.75 30.62 29.86 29.14 27.86 27.12 26.45 46.23%
DPS 36.00 23.00 33.00 33.00 30.00 30.00 22.00 38.90%
NAPS 1.25 1.25 1.18 1.26 1.17 1.28 1.21 2.19%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.00 31.43 30.98 30.75 30.74 30.98 31.21 1.68%
EPS 4.67 4.59 4.48 4.37 4.18 4.07 3.97 11.44%
DPS 3.60 3.45 4.95 4.95 4.50 4.50 3.30 5.97%
NAPS 0.125 0.1875 0.177 0.189 0.1755 0.192 0.1815 -22.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.80 6.42 5.15 3.96 3.49 2.83 2.56 -
P/RPS 2.44 3.06 2.49 1.93 1.70 1.37 1.23 57.94%
P/EPS 16.68 20.97 17.25 13.59 12.53 10.44 9.68 43.77%
EY 5.99 4.77 5.80 7.36 7.98 9.58 10.33 -30.48%
DY 4.62 3.58 6.41 8.33 8.60 10.60 8.59 -33.88%
P/NAPS 6.24 5.14 4.36 3.14 2.98 2.21 2.12 105.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 21/11/12 -
Price 1.15 6.95 5.10 4.53 3.72 3.04 2.85 -
P/RPS 0.36 3.32 2.47 2.21 1.82 1.47 1.37 -59.00%
P/EPS 2.46 22.70 17.08 15.54 13.35 11.21 10.78 -62.69%
EY 40.65 4.41 5.85 6.43 7.49 8.92 9.28 167.95%
DY 31.30 3.31 6.47 7.28 8.06 9.87 7.72 154.48%
P/NAPS 0.92 5.56 4.32 3.60 3.18 2.38 2.36 -46.66%

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