[HUPSENG] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.56%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 305,628 307,373 307,738 303,442 302,956 299,665 296,244 2.10%
PBT 57,151 57,778 59,599 58,486 58,831 59,426 61,259 -4.52%
Tax -15,202 -14,819 -14,951 -14,721 -14,818 -14,939 -15,772 -2.42%
NP 41,949 42,959 44,648 43,765 44,013 44,487 45,487 -5.25%
-
NP to SH 41,949 42,959 44,648 43,765 44,013 44,487 45,487 -5.25%
-
Tax Rate 26.60% 25.65% 25.09% 25.17% 25.19% 25.14% 25.75% -
Total Cost 263,679 264,414 263,090 259,677 258,943 255,178 250,757 3.40%
-
Net Worth 151,999 160,000 160,000 167,999 160,000 160,000 167,999 -6.46%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 48,000 48,000 48,000 48,000 48,000 48,000 64,000 -17.46%
Div Payout % 114.42% 111.73% 107.51% 109.68% 109.06% 107.90% 140.70% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 151,999 160,000 160,000 167,999 160,000 160,000 167,999 -6.46%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.73% 13.98% 14.51% 14.42% 14.53% 14.85% 15.35% -
ROE 27.60% 26.85% 27.90% 26.05% 27.51% 27.80% 27.08% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.20 38.42 38.47 37.93 37.87 37.46 37.03 2.09%
EPS 5.24 5.37 5.58 5.47 5.50 5.56 5.69 -5.34%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 8.00 -17.46%
NAPS 0.19 0.20 0.20 0.21 0.20 0.20 0.21 -6.46%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.20 38.42 38.47 37.93 37.87 37.46 37.03 2.09%
EPS 5.24 5.37 5.58 5.47 5.50 5.56 5.69 -5.34%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 8.00 -17.46%
NAPS 0.19 0.20 0.20 0.21 0.20 0.20 0.21 -6.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.00 0.95 1.02 1.07 1.04 1.09 1.16 -
P/RPS 2.62 2.47 2.65 2.82 2.75 2.91 3.13 -11.19%
P/EPS 19.07 17.69 18.28 19.56 18.90 19.60 20.40 -4.39%
EY 5.24 5.65 5.47 5.11 5.29 5.10 4.90 4.57%
DY 6.00 6.32 5.88 5.61 5.77 5.50 6.90 -8.90%
P/NAPS 5.26 4.75 5.10 5.10 5.20 5.45 5.52 -3.16%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 14/05/19 19/02/19 21/11/18 15/08/18 15/05/18 08/02/18 15/11/17 -
Price 0.985 1.06 1.06 1.10 1.16 1.07 1.12 -
P/RPS 2.58 2.76 2.76 2.90 3.06 2.86 3.02 -9.97%
P/EPS 18.78 19.74 18.99 20.11 21.08 19.24 19.70 -3.14%
EY 5.32 5.07 5.27 4.97 4.74 5.20 5.08 3.12%
DY 6.09 5.66 5.66 5.45 5.17 5.61 7.14 -10.07%
P/NAPS 5.18 5.30 5.30 5.24 5.80 5.35 5.33 -1.88%

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