[HUPSENG] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -4.08%
YoY- -13.99%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 299,665 296,244 290,489 287,092 285,645 282,919 282,774 3.93%
PBT 59,426 61,259 61,824 63,606 66,296 65,673 67,769 -8.36%
Tax -14,939 -15,772 -15,843 -16,216 -16,890 -16,304 -16,792 -7.47%
NP 44,487 45,487 45,981 47,390 49,406 49,369 50,977 -8.65%
-
NP to SH 44,487 45,487 45,981 47,390 49,406 49,369 50,977 -8.65%
-
Tax Rate 25.14% 25.75% 25.63% 25.49% 25.48% 24.83% 24.78% -
Total Cost 255,178 250,757 244,508 239,702 236,239 233,550 231,797 6.59%
-
Net Worth 160,000 167,999 167,999 160,000 184,000 167,999 175,999 -6.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 48,000 64,000 48,000 48,000 48,000 32,000 48,000 0.00%
Div Payout % 107.90% 140.70% 104.39% 101.29% 97.15% 64.82% 94.16% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 160,000 167,999 167,999 160,000 184,000 167,999 175,999 -6.13%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.85% 15.35% 15.83% 16.51% 17.30% 17.45% 18.03% -
ROE 27.80% 27.08% 27.37% 29.62% 26.85% 29.39% 28.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.46 37.03 36.31 35.89 35.71 35.36 35.35 3.92%
EPS 5.56 5.69 5.75 5.92 6.18 6.17 6.37 -8.64%
DPS 6.00 8.00 6.00 6.00 6.00 4.00 6.00 0.00%
NAPS 0.20 0.21 0.21 0.20 0.23 0.21 0.22 -6.14%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.46 37.03 36.31 35.89 35.71 35.36 35.35 3.92%
EPS 5.56 5.69 5.75 5.92 6.18 6.17 6.37 -8.64%
DPS 6.00 8.00 6.00 6.00 6.00 4.00 6.00 0.00%
NAPS 0.20 0.21 0.21 0.20 0.23 0.21 0.22 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.09 1.16 1.21 1.19 1.17 1.28 1.34 -
P/RPS 2.91 3.13 3.33 3.32 3.28 3.62 3.79 -16.10%
P/EPS 19.60 20.40 21.05 20.09 18.95 20.74 21.03 -4.57%
EY 5.10 4.90 4.75 4.98 5.28 4.82 4.76 4.69%
DY 5.50 6.90 4.96 5.04 5.13 3.13 4.48 14.61%
P/NAPS 5.45 5.52 5.76 5.95 5.09 6.10 6.09 -7.11%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 15/11/17 15/08/17 15/05/17 14/02/17 14/11/16 18/08/16 -
Price 1.07 1.12 1.20 1.20 1.18 1.21 1.28 -
P/RPS 2.86 3.02 3.30 3.34 3.30 3.42 3.62 -14.50%
P/EPS 19.24 19.70 20.88 20.26 19.11 19.61 20.09 -2.83%
EY 5.20 5.08 4.79 4.94 5.23 5.10 4.98 2.91%
DY 5.61 7.14 5.00 5.00 5.08 3.31 4.69 12.64%
P/NAPS 5.35 5.33 5.71 6.00 5.13 5.76 5.82 -5.44%

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