[HUPSENG] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.56%
YoY- 12.92%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 255,264 258,112 255,984 251,407 247,859 246,007 245,897 2.52%
PBT 47,750 49,691 51,000 50,082 48,595 47,495 45,737 2.91%
Tax -12,847 -13,258 -13,601 -13,337 -12,767 -12,523 -12,310 2.88%
NP 34,903 36,433 37,399 36,745 35,828 34,972 33,427 2.91%
-
NP to SH 34,903 36,433 37,399 36,745 35,828 34,972 33,427 2.91%
-
Tax Rate 26.90% 26.68% 26.67% 26.63% 26.27% 26.37% 26.91% -
Total Cost 220,361 221,679 218,585 214,662 212,031 211,035 212,470 2.45%
-
Net Worth 151,999 151,999 100,000 150,000 141,599 151,199 140,399 5.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 22,800 10,800 28,800 27,600 39,600 39,600 36,007 -26.24%
Div Payout % 65.32% 29.64% 77.01% 75.11% 110.53% 113.23% 107.72% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 151,999 151,999 100,000 150,000 141,599 151,199 140,399 5.42%
NOSH 800,000 800,000 80,000 120,000 120,000 120,000 120,000 253.81%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.67% 14.12% 14.61% 14.62% 14.45% 14.22% 13.59% -
ROE 22.96% 23.97% 37.40% 24.50% 25.30% 23.13% 23.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.91 32.26 319.98 209.51 206.55 205.01 204.91 -71.02%
EPS 4.36 4.55 46.75 30.62 29.86 29.14 27.86 -70.92%
DPS 2.85 1.35 36.00 23.00 33.00 33.00 30.00 -79.15%
NAPS 0.19 0.19 1.25 1.25 1.18 1.26 1.17 -70.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.91 32.26 32.00 31.43 30.98 30.75 30.74 2.51%
EPS 4.36 4.55 4.67 4.59 4.48 4.37 4.18 2.84%
DPS 2.85 1.35 3.60 3.45 4.95 4.95 4.50 -26.23%
NAPS 0.19 0.19 0.125 0.1875 0.177 0.189 0.1755 5.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.02 1.15 7.80 6.42 5.15 3.96 3.49 -
P/RPS 3.20 3.56 2.44 3.06 2.49 1.93 1.70 52.39%
P/EPS 23.38 25.25 16.68 20.97 17.25 13.59 12.53 51.50%
EY 4.28 3.96 5.99 4.77 5.80 7.36 7.98 -33.96%
DY 2.79 1.17 4.62 3.58 6.41 8.33 8.60 -52.75%
P/NAPS 5.37 6.05 6.24 5.14 4.36 3.14 2.98 48.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 13/08/14 20/05/14 18/02/14 13/11/13 21/08/13 15/05/13 -
Price 0.99 1.13 1.15 6.95 5.10 4.53 3.72 -
P/RPS 3.10 3.50 0.36 3.32 2.47 2.21 1.82 42.57%
P/EPS 22.69 24.81 2.46 22.70 17.08 15.54 13.35 42.37%
EY 4.41 4.03 40.65 4.41 5.85 6.43 7.49 -29.72%
DY 2.88 1.19 31.30 3.31 6.47 7.28 8.06 -49.61%
P/NAPS 5.21 5.95 0.92 5.56 4.32 3.60 3.18 38.93%

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