[HUPSENG] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 11.68%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 357,056 333,060 325,318 318,194 305,067 299,658 292,348 14.24%
PBT 58,872 46,748 39,340 35,441 31,920 32,351 33,173 46.53%
Tax -15,030 -12,090 -10,365 -9,360 -8,566 -8,750 -9,030 40.40%
NP 43,842 34,658 28,975 26,081 23,354 23,601 24,143 48.79%
-
NP to SH 43,842 34,658 28,975 26,081 23,354 23,601 24,143 48.79%
-
Tax Rate 25.53% 25.86% 26.35% 26.41% 26.84% 27.05% 27.22% -
Total Cost 313,214 298,402 296,343 292,113 281,713 276,057 268,205 10.88%
-
Net Worth 151,999 144,000 144,000 144,000 136,000 144,000 136,000 7.68%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 24,000 32,000 32,000 24,000 24,000 16,000 20,000 12.91%
Div Payout % 54.74% 92.33% 110.44% 92.02% 102.77% 67.79% 82.84% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 151,999 144,000 144,000 144,000 136,000 144,000 136,000 7.68%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.28% 10.41% 8.91% 8.20% 7.66% 7.88% 8.26% -
ROE 28.84% 24.07% 20.12% 18.11% 17.17% 16.39% 17.75% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 44.63 41.63 40.66 39.77 38.13 37.46 36.54 14.24%
EPS 5.48 4.33 3.62 3.26 2.92 2.95 3.02 48.71%
DPS 3.00 4.00 4.00 3.00 3.00 2.00 2.50 12.91%
NAPS 0.19 0.18 0.18 0.18 0.17 0.18 0.17 7.68%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 44.63 41.63 40.66 39.77 38.13 37.46 36.54 14.24%
EPS 5.48 4.33 3.62 3.26 2.92 2.95 3.02 48.71%
DPS 3.00 4.00 4.00 3.00 3.00 2.00 2.50 12.91%
NAPS 0.19 0.18 0.18 0.18 0.17 0.18 0.17 7.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.705 0.635 0.71 0.715 0.66 0.765 0.825 -
P/RPS 1.58 1.53 1.75 1.80 1.73 2.04 2.26 -21.21%
P/EPS 12.86 14.66 19.60 21.93 22.61 25.93 27.34 -39.48%
EY 7.77 6.82 5.10 4.56 4.42 3.86 3.66 65.10%
DY 4.26 6.30 5.63 4.20 4.55 2.61 3.03 25.47%
P/NAPS 3.71 3.53 3.94 3.97 3.88 4.25 4.85 -16.34%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 08/11/23 09/08/23 18/05/23 14/02/23 09/11/22 10/08/22 19/05/22 -
Price 0.72 0.655 0.725 0.77 0.65 0.75 0.83 -
P/RPS 1.61 1.57 1.78 1.94 1.70 2.00 2.27 -20.45%
P/EPS 13.14 15.12 20.02 23.62 22.27 25.42 27.50 -38.85%
EY 7.61 6.61 5.00 4.23 4.49 3.93 3.64 63.42%
DY 4.17 6.11 5.52 3.90 4.62 2.67 3.01 24.24%
P/NAPS 3.79 3.64 4.03 4.28 3.82 4.17 4.88 -15.49%

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