[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.87%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 270,464 275,718 251,429 246,286 246,232 233,656 214,860 3.90%
PBT 60,760 70,469 46,644 49,753 44,094 23,358 36,901 8.65%
Tax -15,450 -18,010 -12,576 -13,229 -11,953 -8,654 -9,376 8.67%
NP 45,309 52,458 34,068 36,524 32,141 14,704 27,525 8.65%
-
NP to SH 45,309 52,458 34,068 36,524 32,141 14,704 27,525 8.65%
-
Tax Rate 25.43% 25.56% 26.96% 26.59% 27.11% 37.05% 25.41% -
Total Cost 225,154 223,260 217,361 209,762 214,090 218,952 187,334 3.10%
-
Net Worth 167,999 167,999 151,999 141,599 145,200 151,200 152,429 1.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 21,333 58,666 32,000 24,000 19,200 24,000 19,203 1.76%
Div Payout % 47.08% 111.83% 93.93% 65.71% 59.74% 163.22% 69.77% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 167,999 167,999 151,999 141,599 145,200 151,200 152,429 1.63%
NOSH 800,000 800,000 800,000 120,000 120,000 120,000 120,023 37.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.75% 19.03% 13.55% 14.83% 13.05% 6.29% 12.81% -
ROE 26.97% 31.23% 22.41% 25.79% 22.14% 9.72% 18.06% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.81 34.46 31.43 205.24 205.19 194.71 179.02 -24.23%
EPS 5.67 6.56 4.25 30.44 26.79 12.25 22.93 -20.75%
DPS 2.67 7.33 4.00 20.00 16.00 20.00 16.00 -25.78%
NAPS 0.21 0.21 0.19 1.18 1.21 1.26 1.27 -25.89%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.81 34.46 31.43 30.79 30.78 29.21 26.86 3.90%
EPS 5.67 6.56 4.25 4.57 4.02 1.84 3.44 8.67%
DPS 2.67 7.33 4.00 3.00 2.40 3.00 2.40 1.79%
NAPS 0.21 0.21 0.19 0.177 0.1815 0.189 0.1905 1.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.28 1.20 1.02 5.15 2.56 1.65 1.65 -
P/RPS 3.79 3.48 3.25 2.51 1.25 0.85 0.92 26.58%
P/EPS 22.60 18.30 23.95 16.92 9.56 13.47 7.19 21.00%
EY 4.42 5.46 4.18 5.91 10.46 7.43 13.90 -17.36%
DY 2.08 6.11 3.92 3.88 6.25 12.12 9.70 -22.61%
P/NAPS 6.10 5.71 5.37 4.36 2.12 1.31 1.30 29.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 17/11/15 12/11/14 13/11/13 21/11/12 14/11/11 16/11/10 -
Price 1.21 1.42 0.99 5.10 2.85 1.72 1.84 -
P/RPS 3.58 4.12 3.15 2.48 1.39 0.88 1.03 23.05%
P/EPS 21.36 21.66 23.25 16.76 10.64 14.04 8.02 17.71%
EY 4.68 4.62 4.30 5.97 9.40 7.12 12.46 -15.04%
DY 2.20 5.16 4.04 3.92 5.61 11.63 8.70 -20.46%
P/NAPS 5.76 6.76 5.21 4.32 2.36 1.37 1.45 25.82%

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