[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -6.5%
YoY- -3.83%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 345,536 317,040 330,980 323,504 301,600 308,580 295,416 2.64%
PBT 52,348 36,752 53,228 52,460 57,156 59,664 62,044 -2.79%
Tax -13,688 -9,668 -13,756 -13,628 -16,776 -15,244 -15,728 -2.28%
NP 38,660 27,084 39,472 38,832 40,380 44,420 46,316 -2.96%
-
NP to SH 38,660 27,084 39,472 38,832 40,380 44,420 46,316 -2.96%
-
Tax Rate 26.15% 26.31% 25.84% 25.98% 29.35% 25.55% 25.35% -
Total Cost 306,876 289,956 291,508 284,672 261,220 264,160 249,100 3.53%
-
Net Worth 144,000 136,000 136,000 144,000 151,999 160,000 160,000 -1.73%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 32,000 - - - - - - -
Div Payout % 82.77% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 144,000 136,000 136,000 144,000 151,999 160,000 160,000 -1.73%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.19% 8.54% 11.93% 12.00% 13.39% 14.39% 15.68% -
ROE 26.85% 19.91% 29.02% 26.97% 26.57% 27.76% 28.95% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 43.19 39.63 41.37 40.44 37.70 38.57 36.93 2.64%
EPS 4.84 3.40 4.92 4.84 5.04 5.56 5.80 -2.96%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.18 0.19 0.20 0.20 -1.73%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 43.19 39.63 41.37 40.44 37.70 38.57 36.93 2.64%
EPS 4.84 3.40 4.92 4.84 5.04 5.56 5.80 -2.96%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.18 0.19 0.20 0.20 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.71 0.825 0.935 0.875 1.00 1.04 1.19 -
P/RPS 1.64 2.08 2.26 2.16 2.65 2.70 3.22 -10.63%
P/EPS 14.69 24.37 18.95 18.03 19.81 18.73 20.55 -5.43%
EY 6.81 4.10 5.28 5.55 5.05 5.34 4.87 5.74%
DY 5.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 4.85 5.50 4.86 5.26 5.20 5.95 -6.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 19/05/22 19/05/21 20/05/20 14/05/19 15/05/18 15/05/17 -
Price 0.725 0.83 0.94 1.01 0.985 1.16 1.20 -
P/RPS 1.68 2.09 2.27 2.50 2.61 3.01 3.25 -10.41%
P/EPS 15.00 24.52 19.05 20.81 19.51 20.89 20.73 -5.24%
EY 6.67 4.08 5.25 4.81 5.12 4.79 4.82 5.56%
DY 5.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 4.88 5.53 5.61 5.18 5.80 6.00 -6.41%

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