[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -0.57%
YoY- -31.38%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 374,260 345,536 317,040 330,980 323,504 301,600 308,580 3.26%
PBT 74,648 52,348 36,752 53,228 52,460 57,156 59,664 3.80%
Tax -18,760 -13,688 -9,668 -13,756 -13,628 -16,776 -15,244 3.51%
NP 55,888 38,660 27,084 39,472 38,832 40,380 44,420 3.89%
-
NP to SH 55,888 38,660 27,084 39,472 38,832 40,380 44,420 3.89%
-
Tax Rate 25.13% 26.15% 26.31% 25.84% 25.98% 29.35% 25.55% -
Total Cost 318,372 306,876 289,956 291,508 284,672 261,220 264,160 3.15%
-
Net Worth 160,000 144,000 136,000 136,000 144,000 151,999 160,000 0.00%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 32,000 - - - - - -
Div Payout % - 82.77% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 160,000 144,000 136,000 136,000 144,000 151,999 160,000 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.93% 11.19% 8.54% 11.93% 12.00% 13.39% 14.39% -
ROE 34.93% 26.85% 19.91% 29.02% 26.97% 26.57% 27.76% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 46.78 43.19 39.63 41.37 40.44 37.70 38.57 3.26%
EPS 7.00 4.84 3.40 4.92 4.84 5.04 5.56 3.90%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.17 0.18 0.19 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 46.78 43.19 39.63 41.37 40.44 37.70 38.57 3.26%
EPS 7.00 4.84 3.40 4.92 4.84 5.04 5.56 3.90%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.17 0.18 0.19 0.20 0.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.815 0.71 0.825 0.935 0.875 1.00 1.04 -
P/RPS 1.74 1.64 2.08 2.26 2.16 2.65 2.70 -7.05%
P/EPS 11.67 14.69 24.37 18.95 18.03 19.81 18.73 -7.57%
EY 8.57 6.81 4.10 5.28 5.55 5.05 5.34 8.19%
DY 0.00 5.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 3.94 4.85 5.50 4.86 5.26 5.20 -3.95%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 18/05/23 19/05/22 19/05/21 20/05/20 14/05/19 15/05/18 -
Price 0.875 0.725 0.83 0.94 1.01 0.985 1.16 -
P/RPS 1.87 1.68 2.09 2.27 2.50 2.61 3.01 -7.62%
P/EPS 12.53 15.00 24.52 19.05 20.81 19.51 20.89 -8.15%
EY 7.98 6.67 4.08 5.25 4.81 5.12 4.79 8.87%
DY 0.00 5.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 4.03 4.88 5.53 5.61 5.18 5.80 -4.56%

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