[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.94%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 297,681 285,369 319,445 295,654 295,360 284,596 270,464 1.61%
PBT 24,906 32,069 49,176 53,592 54,274 54,044 60,760 -13.80%
Tax -6,714 -8,696 -14,437 -14,722 -13,976 -13,960 -15,450 -12.96%
NP 18,192 23,373 34,738 38,869 40,298 40,084 45,309 -14.10%
-
NP to SH 18,192 23,373 34,738 38,869 40,298 40,084 45,309 -14.10%
-
Tax Rate 26.96% 27.12% 29.36% 27.47% 25.75% 25.83% 25.43% -
Total Cost 279,489 261,996 284,706 256,785 255,061 244,512 225,154 3.66%
-
Net Worth 136,000 127,999 144,000 151,999 160,000 167,999 167,999 -3.45%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 21,333 16,000 42,666 42,666 42,666 42,666 21,333 0.00%
Div Payout % 117.27% 68.45% 122.82% 109.77% 105.88% 106.44% 47.08% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 136,000 127,999 144,000 151,999 160,000 167,999 167,999 -3.45%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.11% 8.19% 10.87% 13.15% 13.64% 14.08% 16.75% -
ROE 13.38% 18.26% 24.12% 25.57% 25.19% 23.86% 26.97% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 37.21 35.67 39.93 36.96 36.92 35.57 33.81 1.60%
EPS 2.28 2.92 4.35 4.85 5.04 5.01 5.67 -14.08%
DPS 2.67 2.00 5.33 5.33 5.33 5.33 2.67 0.00%
NAPS 0.17 0.16 0.18 0.19 0.20 0.21 0.21 -3.45%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 37.21 35.67 39.93 36.96 36.92 35.57 33.81 1.60%
EPS 2.28 2.92 4.35 4.85 5.04 5.01 5.67 -14.08%
DPS 2.67 2.00 5.33 5.33 5.33 5.33 2.67 0.00%
NAPS 0.17 0.16 0.18 0.19 0.20 0.21 0.21 -3.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.66 0.935 0.92 0.93 1.02 1.16 1.28 -
P/RPS 1.77 2.62 2.30 2.52 2.76 3.26 3.79 -11.91%
P/EPS 29.02 32.00 21.19 19.14 20.25 23.15 22.60 4.25%
EY 3.45 3.12 4.72 5.22 4.94 4.32 4.42 -4.04%
DY 4.04 2.14 5.80 5.73 5.23 4.60 2.08 11.69%
P/NAPS 3.88 5.84 5.11 4.89 5.10 5.52 6.10 -7.26%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 09/11/22 10/11/21 18/11/20 19/11/19 21/11/18 15/11/17 14/11/16 -
Price 0.65 0.90 0.955 0.905 1.06 1.12 1.21 -
P/RPS 1.75 2.52 2.39 2.45 2.87 3.15 3.58 -11.24%
P/EPS 28.58 30.80 21.99 18.63 21.04 22.35 21.36 4.97%
EY 3.50 3.25 4.55 5.37 4.75 4.47 4.68 -4.72%
DY 4.10 2.22 5.58 5.89 5.03 4.76 2.20 10.92%
P/NAPS 3.82 5.63 5.31 4.76 5.30 5.33 5.76 -6.61%

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