[HUPSENG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.12%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 276,520 284,692 265,408 251,998 255,620 244,008 213,626 4.39%
PBT 64,384 74,756 52,688 53,470 47,182 38,830 37,074 9.62%
Tax -16,334 -19,198 -14,092 -14,250 -12,824 -9,484 -9,518 9.40%
NP 48,050 55,558 38,596 39,220 34,358 29,346 27,556 9.70%
-
NP to SH 48,050 55,558 38,596 39,220 34,358 29,346 27,556 9.70%
-
Tax Rate 25.37% 25.68% 26.75% 26.65% 27.18% 24.42% 25.67% -
Total Cost 228,470 229,134 226,812 212,778 221,262 214,662 186,070 3.47%
-
Net Worth 175,999 167,999 151,999 151,199 152,355 154,768 151,221 2.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 32,000 56,000 24,000 36,000 28,791 23,995 12,001 17.73%
Div Payout % 66.60% 100.80% 62.18% 91.79% 83.80% 81.77% 43.55% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 175,999 167,999 151,999 151,199 152,355 154,768 151,221 2.55%
NOSH 800,000 800,000 800,000 120,000 119,965 119,975 120,017 37.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.38% 19.52% 14.54% 15.56% 13.44% 12.03% 12.90% -
ROE 27.30% 33.07% 25.39% 25.94% 22.55% 18.96% 18.22% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.57 35.59 33.18 210.00 213.08 203.38 178.00 -23.88%
EPS 6.00 6.94 4.82 32.68 28.64 24.46 22.96 -20.02%
DPS 4.00 7.00 3.00 30.00 24.00 20.00 10.00 -14.15%
NAPS 0.22 0.21 0.19 1.26 1.27 1.29 1.26 -25.21%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.57 35.59 33.18 31.50 31.95 30.50 26.70 4.39%
EPS 6.00 6.94 4.82 4.90 4.29 3.67 3.44 9.70%
DPS 4.00 7.00 3.00 4.50 3.60 3.00 1.50 17.74%
NAPS 0.22 0.21 0.19 0.189 0.1904 0.1935 0.189 2.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.34 1.19 1.15 3.96 2.67 1.80 1.55 -
P/RPS 3.88 3.34 3.47 1.89 1.25 0.89 0.87 28.26%
P/EPS 22.31 17.14 23.84 12.12 9.32 7.36 6.75 22.02%
EY 4.48 5.84 4.20 8.25 10.73 13.59 14.81 -18.05%
DY 2.99 5.88 2.61 7.58 8.99 11.11 6.45 -12.01%
P/NAPS 6.09 5.67 6.05 3.14 2.10 1.40 1.23 30.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 15/08/11 18/08/10 -
Price 1.28 1.19 1.13 4.53 2.60 1.75 1.80 -
P/RPS 3.70 3.34 3.41 2.16 1.22 0.86 1.01 24.13%
P/EPS 21.31 17.14 23.42 13.86 9.08 7.15 7.84 18.11%
EY 4.69 5.84 4.27 7.21 11.02 13.98 12.76 -15.35%
DY 3.13 5.88 2.65 6.62 9.23 11.43 5.56 -9.12%
P/NAPS 5.82 5.67 5.95 3.60 2.05 1.36 1.43 26.32%

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