[HUPSENG] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.2%
YoY- -9.96%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 307,738 303,442 302,956 299,665 296,244 290,489 287,092 4.73%
PBT 59,599 58,486 58,831 59,426 61,259 61,824 63,606 -4.24%
Tax -14,951 -14,721 -14,818 -14,939 -15,772 -15,843 -16,216 -5.26%
NP 44,648 43,765 44,013 44,487 45,487 45,981 47,390 -3.89%
-
NP to SH 44,648 43,765 44,013 44,487 45,487 45,981 47,390 -3.89%
-
Tax Rate 25.09% 25.17% 25.19% 25.14% 25.75% 25.63% 25.49% -
Total Cost 263,090 259,677 258,943 255,178 250,757 244,508 239,702 6.39%
-
Net Worth 160,000 167,999 160,000 160,000 167,999 167,999 160,000 0.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 48,000 48,000 48,000 48,000 64,000 48,000 48,000 0.00%
Div Payout % 107.51% 109.68% 109.06% 107.90% 140.70% 104.39% 101.29% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 160,000 167,999 160,000 160,000 167,999 167,999 160,000 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.51% 14.42% 14.53% 14.85% 15.35% 15.83% 16.51% -
ROE 27.90% 26.05% 27.51% 27.80% 27.08% 27.37% 29.62% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.47 37.93 37.87 37.46 37.03 36.31 35.89 4.73%
EPS 5.58 5.47 5.50 5.56 5.69 5.75 5.92 -3.86%
DPS 6.00 6.00 6.00 6.00 8.00 6.00 6.00 0.00%
NAPS 0.20 0.21 0.20 0.20 0.21 0.21 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.47 37.93 37.87 37.46 37.03 36.31 35.89 4.73%
EPS 5.58 5.47 5.50 5.56 5.69 5.75 5.92 -3.86%
DPS 6.00 6.00 6.00 6.00 8.00 6.00 6.00 0.00%
NAPS 0.20 0.21 0.20 0.20 0.21 0.21 0.20 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.02 1.07 1.04 1.09 1.16 1.21 1.19 -
P/RPS 2.65 2.82 2.75 2.91 3.13 3.33 3.32 -13.94%
P/EPS 18.28 19.56 18.90 19.60 20.40 21.05 20.09 -6.09%
EY 5.47 5.11 5.29 5.10 4.90 4.75 4.98 6.45%
DY 5.88 5.61 5.77 5.50 6.90 4.96 5.04 10.81%
P/NAPS 5.10 5.10 5.20 5.45 5.52 5.76 5.95 -9.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 15/08/18 15/05/18 08/02/18 15/11/17 15/08/17 15/05/17 -
Price 1.06 1.10 1.16 1.07 1.12 1.20 1.20 -
P/RPS 2.76 2.90 3.06 2.86 3.02 3.30 3.34 -11.93%
P/EPS 18.99 20.11 21.08 19.24 19.70 20.88 20.26 -4.22%
EY 5.27 4.97 4.74 5.20 5.08 4.79 4.94 4.40%
DY 5.66 5.45 5.17 5.61 7.14 5.00 5.00 8.60%
P/NAPS 5.30 5.24 5.80 5.35 5.33 5.71 6.00 -7.93%

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