[HUPSENG] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 16.54%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 357,271 318,194 295,833 327,325 309,539 307,373 299,665 2.97%
PBT 60,008 35,441 37,292 55,010 56,121 57,778 59,426 0.16%
Tax -14,922 -9,360 -10,052 -14,629 -14,590 -14,819 -14,939 -0.01%
NP 45,086 26,081 27,240 40,381 41,531 42,959 44,487 0.22%
-
NP to SH 45,086 26,081 27,240 40,381 41,531 42,959 44,487 0.22%
-
Tax Rate 24.87% 26.41% 26.95% 26.59% 26.00% 25.65% 25.14% -
Total Cost 312,185 292,113 268,593 286,944 268,008 264,414 255,178 3.41%
-
Net Worth 160,000 144,000 136,000 136,000 151,999 160,000 160,000 0.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 32,000 24,000 20,000 48,000 48,000 48,000 48,000 -6.53%
Div Payout % 70.98% 92.02% 73.42% 118.87% 115.58% 111.73% 107.90% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 160,000 144,000 136,000 136,000 151,999 160,000 160,000 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.62% 8.20% 9.21% 12.34% 13.42% 13.98% 14.85% -
ROE 28.18% 18.11% 20.03% 29.69% 27.32% 26.85% 27.80% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 44.66 39.77 36.98 40.92 38.69 38.42 37.46 2.97%
EPS 5.64 3.26 3.41 5.05 5.19 5.37 5.56 0.23%
DPS 4.00 3.00 2.50 6.00 6.00 6.00 6.00 -6.53%
NAPS 0.20 0.18 0.17 0.17 0.19 0.20 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 44.66 39.77 36.98 40.92 38.69 38.42 37.46 2.97%
EPS 5.64 3.26 3.41 5.05 5.19 5.37 5.56 0.23%
DPS 4.00 3.00 2.50 6.00 6.00 6.00 6.00 -6.53%
NAPS 0.20 0.18 0.17 0.17 0.19 0.20 0.20 0.00%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.785 0.715 0.875 0.95 0.90 0.95 1.09 -
P/RPS 1.76 1.80 2.37 2.32 2.33 2.47 2.91 -8.03%
P/EPS 13.93 21.93 25.70 18.82 17.34 17.69 19.60 -5.53%
EY 7.18 4.56 3.89 5.31 5.77 5.65 5.10 5.86%
DY 5.10 4.20 2.86 6.32 6.67 6.32 5.50 -1.25%
P/NAPS 3.93 3.97 5.15 5.59 4.74 4.75 5.45 -5.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 19/02/24 14/02/23 16/02/22 17/02/21 10/02/20 19/02/19 08/02/18 -
Price 0.81 0.77 0.87 0.94 0.915 1.06 1.07 -
P/RPS 1.81 1.94 2.35 2.30 2.36 2.76 2.86 -7.33%
P/EPS 14.37 23.62 25.55 18.62 17.63 19.74 19.24 -4.74%
EY 6.96 4.23 3.91 5.37 5.67 5.07 5.20 4.97%
DY 4.94 3.90 2.87 6.38 6.56 5.66 5.61 -2.09%
P/NAPS 4.05 4.28 5.12 5.53 4.82 5.30 5.35 -4.53%

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