[HUPSENG] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.99%
YoY- 43.95%
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 293,762 286,208 276,520 284,692 265,408 251,998 255,620 2.34%
PBT 53,560 55,440 64,384 74,756 52,688 53,470 47,182 2.13%
Tax -13,804 -14,240 -16,334 -19,198 -14,092 -14,250 -12,824 1.23%
NP 39,756 41,200 48,050 55,558 38,596 39,220 34,358 2.46%
-
NP to SH 39,756 41,200 48,050 55,558 38,596 39,220 34,358 2.46%
-
Tax Rate 25.77% 25.69% 25.37% 25.68% 26.75% 26.65% 27.18% -
Total Cost 254,006 245,008 228,470 229,134 226,812 212,778 221,262 2.32%
-
Net Worth 167,999 167,999 175,999 167,999 151,999 151,199 152,355 1.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 32,000 32,000 32,000 56,000 24,000 36,000 28,791 1.77%
Div Payout % 80.49% 77.67% 66.60% 100.80% 62.18% 91.79% 83.80% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 167,999 167,999 175,999 167,999 151,999 151,199 152,355 1.64%
NOSH 800,000 800,000 800,000 800,000 800,000 120,000 119,965 37.17%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.53% 14.40% 17.38% 19.52% 14.54% 15.56% 13.44% -
ROE 23.66% 24.52% 27.30% 33.07% 25.39% 25.94% 22.55% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.72 35.78 34.57 35.59 33.18 210.00 213.08 -25.39%
EPS 4.96 5.16 6.00 6.94 4.82 32.68 28.64 -25.33%
DPS 4.00 4.00 4.00 7.00 3.00 30.00 24.00 -25.80%
NAPS 0.21 0.21 0.22 0.21 0.19 1.26 1.27 -25.90%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.72 35.78 34.57 35.59 33.18 31.50 31.95 2.34%
EPS 4.96 5.16 6.00 6.94 4.82 4.90 4.29 2.44%
DPS 4.00 4.00 4.00 7.00 3.00 4.50 3.60 1.77%
NAPS 0.21 0.21 0.22 0.21 0.19 0.189 0.1904 1.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.07 1.21 1.34 1.19 1.15 3.96 2.67 -
P/RPS 2.91 3.38 3.88 3.34 3.47 1.89 1.25 15.11%
P/EPS 21.53 23.50 22.31 17.14 23.84 12.12 9.32 14.96%
EY 4.64 4.26 4.48 5.84 4.20 8.25 10.73 -13.03%
DY 3.74 3.31 2.99 5.88 2.61 7.58 8.99 -13.59%
P/NAPS 5.10 5.76 6.09 5.67 6.05 3.14 2.10 15.92%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 15/08/17 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 -
Price 1.10 1.20 1.28 1.19 1.13 4.53 2.60 -
P/RPS 3.00 3.35 3.70 3.34 3.41 2.16 1.22 16.17%
P/EPS 22.14 23.30 21.31 17.14 23.42 13.86 9.08 16.00%
EY 4.52 4.29 4.69 5.84 4.27 7.21 11.02 -13.79%
DY 3.64 3.33 3.13 5.88 2.65 6.62 9.23 -14.35%
P/NAPS 5.24 5.71 5.82 5.67 5.95 3.60 2.05 16.92%

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