[HUPSENG] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -2.24%
YoY- -23.76%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 325,318 318,194 305,067 299,658 292,348 295,833 301,768 5.14%
PBT 39,340 35,441 31,920 32,351 33,173 37,292 37,778 2.74%
Tax -10,365 -9,360 -8,566 -8,750 -9,030 -10,052 -10,323 0.27%
NP 28,975 26,081 23,354 23,601 24,143 27,240 27,455 3.66%
-
NP to SH 28,975 26,081 23,354 23,601 24,143 27,240 27,455 3.66%
-
Tax Rate 26.35% 26.41% 26.84% 27.05% 27.22% 26.95% 27.33% -
Total Cost 296,343 292,113 281,713 276,057 268,205 268,593 274,313 5.28%
-
Net Worth 144,000 144,000 136,000 144,000 136,000 136,000 127,999 8.17%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 32,000 24,000 24,000 16,000 20,000 20,000 28,000 9.31%
Div Payout % 110.44% 92.02% 102.77% 67.79% 82.84% 73.42% 101.99% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 144,000 144,000 136,000 144,000 136,000 136,000 127,999 8.17%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.91% 8.20% 7.66% 7.88% 8.26% 9.21% 9.10% -
ROE 20.12% 18.11% 17.17% 16.39% 17.75% 20.03% 21.45% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 40.66 39.77 38.13 37.46 36.54 36.98 37.72 5.13%
EPS 3.62 3.26 2.92 2.95 3.02 3.41 3.43 3.66%
DPS 4.00 3.00 3.00 2.00 2.50 2.50 3.50 9.31%
NAPS 0.18 0.18 0.17 0.18 0.17 0.17 0.16 8.17%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 40.66 39.77 38.13 37.46 36.54 36.98 37.72 5.13%
EPS 3.62 3.26 2.92 2.95 3.02 3.41 3.43 3.66%
DPS 4.00 3.00 3.00 2.00 2.50 2.50 3.50 9.31%
NAPS 0.18 0.18 0.17 0.18 0.17 0.17 0.16 8.17%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.71 0.715 0.66 0.765 0.825 0.875 0.935 -
P/RPS 1.75 1.80 1.73 2.04 2.26 2.37 2.48 -20.75%
P/EPS 19.60 21.93 22.61 25.93 27.34 25.70 27.24 -19.71%
EY 5.10 4.56 4.42 3.86 3.66 3.89 3.67 24.55%
DY 5.63 4.20 4.55 2.61 3.03 2.86 3.74 31.38%
P/NAPS 3.94 3.97 3.88 4.25 4.85 5.15 5.84 -23.09%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 14/02/23 09/11/22 10/08/22 19/05/22 16/02/22 10/11/21 -
Price 0.725 0.77 0.65 0.75 0.83 0.87 0.90 -
P/RPS 1.78 1.94 1.70 2.00 2.27 2.35 2.39 -17.85%
P/EPS 20.02 23.62 22.27 25.42 27.50 25.55 26.22 -16.47%
EY 5.00 4.23 4.49 3.93 3.64 3.91 3.81 19.88%
DY 5.52 3.90 4.62 2.67 3.01 2.87 3.89 26.30%
P/NAPS 4.03 4.28 3.82 4.17 4.88 5.12 5.63 -19.99%

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