[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -6.25%
YoY- -14.83%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 323,504 301,600 308,580 295,416 289,628 284,424 257,800 3.85%
PBT 52,460 57,156 59,664 62,044 72,804 71,212 52,240 0.07%
Tax -13,628 -16,776 -15,244 -15,728 -18,424 -18,296 -14,008 -0.45%
NP 38,832 40,380 44,420 46,316 54,380 52,916 38,232 0.25%
-
NP to SH 38,832 40,380 44,420 46,316 54,380 52,916 38,232 0.25%
-
Tax Rate 25.98% 29.35% 25.55% 25.35% 25.31% 25.69% 26.81% -
Total Cost 284,672 261,220 264,160 249,100 235,248 231,508 219,568 4.41%
-
Net Worth 144,000 151,999 160,000 160,000 160,000 167,999 100,000 6.25%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 48,000 4,800 -
Div Payout % - - - - - 90.71% 12.55% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 144,000 151,999 160,000 160,000 160,000 167,999 100,000 6.25%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 80,000 46.72%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.00% 13.39% 14.39% 15.68% 18.78% 18.60% 14.83% -
ROE 26.97% 26.57% 27.76% 28.95% 33.99% 31.50% 38.23% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 40.44 37.70 38.57 36.93 36.20 35.55 322.25 -29.22%
EPS 4.84 5.04 5.56 5.80 6.80 6.60 4.76 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 0.18 0.19 0.20 0.20 0.20 0.21 1.25 -27.58%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 40.44 37.70 38.57 36.93 36.20 35.55 32.23 3.85%
EPS 4.84 5.04 5.56 5.80 6.80 6.60 4.78 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.60 -
NAPS 0.18 0.19 0.20 0.20 0.20 0.21 0.125 6.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.875 1.00 1.04 1.19 1.32 0.92 7.80 -
P/RPS 2.16 2.65 2.70 3.22 3.65 2.59 2.42 -1.87%
P/EPS 18.03 19.81 18.73 20.55 19.42 13.91 16.32 1.67%
EY 5.55 5.05 5.34 4.87 5.15 7.19 6.13 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 6.52 0.77 -
P/NAPS 4.86 5.26 5.20 5.95 6.60 4.38 6.24 -4.07%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 14/05/19 15/05/18 15/05/17 19/05/16 19/05/15 20/05/14 -
Price 1.01 0.985 1.16 1.20 1.38 0.97 1.15 -
P/RPS 2.50 2.61 3.01 3.25 3.81 2.73 0.36 38.08%
P/EPS 20.81 19.51 20.89 20.73 20.30 14.66 2.41 43.18%
EY 4.81 5.12 4.79 4.82 4.93 6.82 41.56 -30.16%
DY 0.00 0.00 0.00 0.00 0.00 6.19 5.22 -
P/NAPS 5.61 5.18 5.80 6.00 6.90 4.62 0.92 35.12%

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