[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -0.64%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 301,600 308,580 295,416 289,628 284,424 257,800 239,492 3.91%
PBT 57,156 59,664 62,044 72,804 71,212 52,240 48,568 2.74%
Tax -16,776 -15,244 -15,728 -18,424 -18,296 -14,008 -12,952 4.40%
NP 40,380 44,420 46,316 54,380 52,916 38,232 35,616 2.11%
-
NP to SH 40,380 44,420 46,316 54,380 52,916 38,232 35,616 2.11%
-
Tax Rate 29.35% 25.55% 25.35% 25.31% 25.69% 26.81% 26.67% -
Total Cost 261,220 264,160 249,100 235,248 231,508 219,568 203,876 4.21%
-
Net Worth 151,999 160,000 160,000 160,000 167,999 100,000 140,399 1.33%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 48,000 4,800 - -
Div Payout % - - - - 90.71% 12.55% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 151,999 160,000 160,000 160,000 167,999 100,000 140,399 1.33%
NOSH 800,000 800,000 800,000 800,000 800,000 80,000 120,000 37.16%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.39% 14.39% 15.68% 18.78% 18.60% 14.83% 14.87% -
ROE 26.57% 27.76% 28.95% 33.99% 31.50% 38.23% 25.37% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.70 38.57 36.93 36.20 35.55 322.25 199.58 -24.24%
EPS 5.04 5.56 5.80 6.80 6.60 4.76 29.68 -25.57%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 0.00 -
NAPS 0.19 0.20 0.20 0.20 0.21 1.25 1.17 -26.12%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.70 38.57 36.93 36.20 35.55 32.23 29.94 3.91%
EPS 5.04 5.56 5.80 6.80 6.60 4.78 4.45 2.09%
DPS 0.00 0.00 0.00 0.00 6.00 0.60 0.00 -
NAPS 0.19 0.20 0.20 0.20 0.21 0.125 0.1755 1.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.00 1.04 1.19 1.32 0.92 7.80 3.49 -
P/RPS 2.65 2.70 3.22 3.65 2.59 2.42 1.75 7.15%
P/EPS 19.81 18.73 20.55 19.42 13.91 16.32 11.76 9.07%
EY 5.05 5.34 4.87 5.15 7.19 6.13 8.50 -8.30%
DY 0.00 0.00 0.00 0.00 6.52 0.77 0.00 -
P/NAPS 5.26 5.20 5.95 6.60 4.38 6.24 2.98 9.92%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 14/05/19 15/05/18 15/05/17 19/05/16 19/05/15 20/05/14 15/05/13 -
Price 0.985 1.16 1.20 1.38 0.97 1.15 3.72 -
P/RPS 2.61 3.01 3.25 3.81 2.73 0.36 1.86 5.80%
P/EPS 19.51 20.89 20.73 20.30 14.66 2.41 12.53 7.65%
EY 5.12 4.79 4.82 4.93 6.82 41.56 7.98 -7.12%
DY 0.00 0.00 0.00 0.00 6.19 5.22 0.00 -
P/NAPS 5.18 5.80 6.00 6.90 4.62 0.92 3.18 8.46%

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