[HUPSENG] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -27.57%
YoY- -27.06%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 335,866 306,134 298,484 304,638 290,182 293,762 286,208 2.70%
PBT 49,454 26,840 36,722 49,880 52,832 53,560 55,440 -1.88%
Tax -12,684 -7,224 -9,828 -12,944 -14,704 -13,804 -14,240 -1.90%
NP 36,770 19,616 26,894 36,936 38,128 39,756 41,200 -1.87%
-
NP to SH 36,770 19,616 26,894 36,936 38,128 39,756 41,200 -1.87%
-
Tax Rate 25.65% 26.92% 26.76% 25.95% 27.83% 25.77% 25.69% -
Total Cost 299,096 286,518 271,590 267,702 252,054 254,006 245,008 3.37%
-
Net Worth 144,000 144,000 136,000 151,999 160,000 167,999 167,999 -2.53%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 32,000 16,000 24,000 32,000 32,000 32,000 32,000 0.00%
Div Payout % 87.03% 81.57% 89.24% 86.64% 83.93% 80.49% 77.67% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 144,000 144,000 136,000 151,999 160,000 167,999 167,999 -2.53%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.95% 6.41% 9.01% 12.12% 13.14% 13.53% 14.40% -
ROE 25.53% 13.62% 19.78% 24.30% 23.83% 23.66% 24.52% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 41.98 38.27 37.31 38.08 36.27 36.72 35.78 2.69%
EPS 4.60 2.46 3.36 4.62 4.76 4.96 5.16 -1.89%
DPS 4.00 2.00 3.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.18 0.18 0.17 0.19 0.20 0.21 0.21 -2.53%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 41.98 38.27 37.31 38.08 36.27 36.72 35.78 2.69%
EPS 4.60 2.46 3.36 4.62 4.76 4.96 5.16 -1.89%
DPS 4.00 2.00 3.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.18 0.18 0.17 0.19 0.20 0.21 0.21 -2.53%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.635 0.765 0.945 0.95 0.94 1.07 1.21 -
P/RPS 1.51 2.00 2.53 2.49 2.59 2.91 3.38 -12.56%
P/EPS 13.82 31.20 28.11 20.58 19.72 21.53 23.50 -8.46%
EY 7.24 3.21 3.56 4.86 5.07 4.64 4.26 9.23%
DY 6.30 2.61 3.17 4.21 4.26 3.74 3.31 11.31%
P/NAPS 3.53 4.25 5.56 5.00 4.70 5.10 5.76 -7.83%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 09/08/23 10/08/22 11/08/21 12/08/20 21/08/19 15/08/18 15/08/17 -
Price 0.655 0.75 0.97 0.91 0.90 1.10 1.20 -
P/RPS 1.56 1.96 2.60 2.39 2.48 3.00 3.35 -11.95%
P/EPS 14.25 30.59 28.85 19.71 18.88 22.14 23.30 -7.86%
EY 7.02 3.27 3.47 5.07 5.30 4.52 4.29 8.55%
DY 6.11 2.67 3.09 4.40 4.44 3.64 3.33 10.64%
P/NAPS 3.64 4.17 5.71 4.79 4.50 5.24 5.71 -7.22%

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