[HUPSENG] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -11.37%
YoY- -33.19%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 318,194 305,067 299,658 292,348 295,833 301,768 324,248 -1.24%
PBT 35,441 31,920 32,351 33,173 37,292 37,778 44,029 -13.43%
Tax -9,360 -8,566 -8,750 -9,030 -10,052 -10,323 -13,071 -19.91%
NP 26,081 23,354 23,601 24,143 27,240 27,455 30,958 -10.77%
-
NP to SH 26,081 23,354 23,601 24,143 27,240 27,455 30,958 -10.77%
-
Tax Rate 26.41% 26.84% 27.05% 27.22% 26.95% 27.33% 29.69% -
Total Cost 292,113 281,713 276,057 268,205 268,593 274,313 293,290 -0.26%
-
Net Worth 144,000 136,000 144,000 136,000 136,000 127,999 136,000 3.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 24,000 24,000 16,000 20,000 20,000 28,000 44,000 -33.16%
Div Payout % 92.02% 102.77% 67.79% 82.84% 73.42% 101.99% 142.13% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 144,000 136,000 144,000 136,000 136,000 127,999 136,000 3.87%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.20% 7.66% 7.88% 8.26% 9.21% 9.10% 9.55% -
ROE 18.11% 17.17% 16.39% 17.75% 20.03% 21.45% 22.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.77 38.13 37.46 36.54 36.98 37.72 40.53 -1.25%
EPS 3.26 2.92 2.95 3.02 3.41 3.43 3.87 -10.77%
DPS 3.00 3.00 2.00 2.50 2.50 3.50 5.50 -33.16%
NAPS 0.18 0.17 0.18 0.17 0.17 0.16 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.77 38.13 37.46 36.54 36.98 37.72 40.53 -1.25%
EPS 3.26 2.92 2.95 3.02 3.41 3.43 3.87 -10.77%
DPS 3.00 3.00 2.00 2.50 2.50 3.50 5.50 -33.16%
NAPS 0.18 0.17 0.18 0.17 0.17 0.16 0.17 3.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.715 0.66 0.765 0.825 0.875 0.935 0.945 -
P/RPS 1.80 1.73 2.04 2.26 2.37 2.48 2.33 -15.76%
P/EPS 21.93 22.61 25.93 27.34 25.70 27.24 24.42 -6.90%
EY 4.56 4.42 3.86 3.66 3.89 3.67 4.09 7.49%
DY 4.20 4.55 2.61 3.03 2.86 3.74 5.82 -19.49%
P/NAPS 3.97 3.88 4.25 4.85 5.15 5.84 5.56 -20.06%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 14/02/23 09/11/22 10/08/22 19/05/22 16/02/22 10/11/21 11/08/21 -
Price 0.77 0.65 0.75 0.83 0.87 0.90 0.97 -
P/RPS 1.94 1.70 2.00 2.27 2.35 2.39 2.39 -12.95%
P/EPS 23.62 22.27 25.42 27.50 25.55 26.22 25.07 -3.88%
EY 4.23 4.49 3.93 3.64 3.91 3.81 3.99 3.95%
DY 3.90 4.62 2.67 3.01 2.87 3.89 5.67 -22.02%
P/NAPS 4.28 3.82 4.17 4.88 5.12 5.63 5.71 -17.44%

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