[HUPSENG] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.78%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 307,594 305,583 305,628 307,373 307,738 303,442 302,956 1.01%
PBT 57,266 57,414 57,151 57,778 59,599 58,486 58,831 -1.77%
Tax -15,379 -15,269 -15,202 -14,819 -14,951 -14,721 -14,818 2.50%
NP 41,887 42,145 41,949 42,959 44,648 43,765 44,013 -3.24%
-
NP to SH 41,887 42,145 41,949 42,959 44,648 43,765 44,013 -3.24%
-
Tax Rate 26.86% 26.59% 26.60% 25.65% 25.09% 25.17% 25.19% -
Total Cost 265,707 263,438 263,679 264,414 263,090 259,677 258,943 1.73%
-
Net Worth 151,999 160,000 151,999 160,000 160,000 167,999 160,000 -3.35%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 48,000 48,000 48,000 48,000 48,000 48,000 48,000 0.00%
Div Payout % 114.59% 113.89% 114.42% 111.73% 107.51% 109.68% 109.06% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 151,999 160,000 151,999 160,000 160,000 167,999 160,000 -3.35%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.62% 13.79% 13.73% 13.98% 14.51% 14.42% 14.53% -
ROE 27.56% 26.34% 27.60% 26.85% 27.90% 26.05% 27.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 38.45 38.20 38.20 38.42 38.47 37.93 37.87 1.01%
EPS 5.24 5.27 5.24 5.37 5.58 5.47 5.50 -3.17%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 0.19 0.20 0.19 0.20 0.20 0.21 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 38.45 38.20 38.20 38.42 38.47 37.93 37.87 1.01%
EPS 5.24 5.27 5.24 5.37 5.58 5.47 5.50 -3.17%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 0.19 0.20 0.19 0.20 0.20 0.21 0.20 -3.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.93 0.94 1.00 0.95 1.02 1.07 1.04 -
P/RPS 2.42 2.46 2.62 2.47 2.65 2.82 2.75 -8.16%
P/EPS 17.76 17.84 19.07 17.69 18.28 19.56 18.90 -4.05%
EY 5.63 5.60 5.24 5.65 5.47 5.11 5.29 4.23%
DY 6.45 6.38 6.00 6.32 5.88 5.61 5.77 7.70%
P/NAPS 4.89 4.70 5.26 4.75 5.10 5.10 5.20 -4.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 21/08/19 14/05/19 19/02/19 21/11/18 15/08/18 15/05/18 -
Price 0.905 0.90 0.985 1.06 1.06 1.10 1.16 -
P/RPS 2.35 2.36 2.58 2.76 2.76 2.90 3.06 -16.12%
P/EPS 17.28 17.08 18.78 19.74 18.99 20.11 21.08 -12.40%
EY 5.79 5.85 5.32 5.07 5.27 4.97 4.74 14.25%
DY 6.63 6.67 6.09 5.66 5.66 5.45 5.17 18.01%
P/NAPS 4.76 4.50 5.18 5.30 5.30 5.24 5.80 -12.33%

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