[HUPSENG] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.72%
YoY- 66.04%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 251,407 247,859 246,007 245,897 247,818 249,663 246,037 1.44%
PBT 50,082 48,595 47,495 45,737 44,351 43,201 31,825 35.18%
Tax -13,337 -12,767 -12,523 -12,310 -11,810 -11,463 -10,659 16.06%
NP 36,745 35,828 34,972 33,427 32,541 31,738 21,166 44.30%
-
NP to SH 36,745 35,828 34,972 33,427 32,541 31,738 21,166 44.30%
-
Tax Rate 26.63% 26.27% 26.37% 26.91% 26.63% 26.53% 33.49% -
Total Cost 214,662 212,031 211,035 212,470 215,277 217,925 224,871 -3.04%
-
Net Worth 150,000 141,599 151,199 140,399 153,599 145,200 152,483 -1.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 27,600 39,600 39,600 36,007 36,007 26,407 32,402 -10.11%
Div Payout % 75.11% 110.53% 113.23% 107.72% 110.65% 83.21% 153.09% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 150,000 141,599 151,199 140,399 153,599 145,200 152,483 -1.08%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,065 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.62% 14.45% 14.22% 13.59% 13.13% 12.71% 8.60% -
ROE 24.50% 25.30% 23.13% 23.81% 21.19% 21.86% 13.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 209.51 206.55 205.01 204.91 206.52 208.05 204.92 1.48%
EPS 30.62 29.86 29.14 27.86 27.12 26.45 17.63 44.34%
DPS 23.00 33.00 33.00 30.00 30.00 22.00 27.00 -10.11%
NAPS 1.25 1.18 1.26 1.17 1.28 1.21 1.27 -1.04%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.43 30.98 30.75 30.74 30.98 31.21 30.75 1.46%
EPS 4.59 4.48 4.37 4.18 4.07 3.97 2.65 44.08%
DPS 3.45 4.95 4.95 4.50 4.50 3.30 4.05 -10.11%
NAPS 0.1875 0.177 0.189 0.1755 0.192 0.1815 0.1906 -1.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.42 5.15 3.96 3.49 2.83 2.56 2.67 -
P/RPS 3.06 2.49 1.93 1.70 1.37 1.23 1.30 76.67%
P/EPS 20.97 17.25 13.59 12.53 10.44 9.68 15.15 24.12%
EY 4.77 5.80 7.36 7.98 9.58 10.33 6.60 -19.41%
DY 3.58 6.41 8.33 8.60 10.60 8.59 10.11 -49.85%
P/NAPS 5.14 4.36 3.14 2.98 2.21 2.12 2.10 81.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 13/11/13 21/08/13 15/05/13 21/02/13 21/11/12 14/08/12 -
Price 6.95 5.10 4.53 3.72 3.04 2.85 2.60 -
P/RPS 3.32 2.47 2.21 1.82 1.47 1.37 1.27 89.43%
P/EPS 22.70 17.08 15.54 13.35 11.21 10.78 14.75 33.19%
EY 4.41 5.85 6.43 7.49 8.92 9.28 6.78 -24.87%
DY 3.31 6.47 7.28 8.06 9.87 7.72 10.38 -53.22%
P/NAPS 5.56 4.32 3.60 3.18 2.38 2.36 2.05 94.12%

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