[HUPSENG] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 120.24%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 138,260 142,346 132,704 125,999 127,810 122,004 106,813 4.39%
PBT 32,192 37,378 26,344 26,735 23,591 19,415 18,537 9.62%
Tax -8,167 -9,599 -7,046 -7,125 -6,412 -4,742 -4,759 9.40%
NP 24,025 27,779 19,298 19,610 17,179 14,673 13,778 9.70%
-
NP to SH 24,025 27,779 19,298 19,610 17,179 14,673 13,778 9.70%
-
Tax Rate 25.37% 25.68% 26.75% 26.65% 27.18% 24.42% 25.67% -
Total Cost 114,235 114,567 113,406 106,389 110,631 107,331 93,035 3.47%
-
Net Worth 175,999 167,999 151,999 151,199 152,355 154,768 151,221 2.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,000 28,000 12,000 18,000 14,395 11,997 6,000 17.74%
Div Payout % 66.60% 100.80% 62.18% 91.79% 83.80% 81.77% 43.55% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 175,999 167,999 151,999 151,199 152,355 154,768 151,221 2.55%
NOSH 800,000 800,000 800,000 120,000 119,965 119,975 120,017 37.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.38% 19.52% 14.54% 15.56% 13.44% 12.03% 12.90% -
ROE 13.65% 16.54% 12.70% 12.97% 11.28% 9.48% 9.11% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.28 17.79 16.59 105.00 106.54 101.69 89.00 -23.88%
EPS 3.00 3.47 2.41 16.34 14.32 12.23 11.48 -20.02%
DPS 2.00 3.50 1.50 15.00 12.00 10.00 5.00 -14.15%
NAPS 0.22 0.21 0.19 1.26 1.27 1.29 1.26 -25.21%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.28 17.79 16.59 15.75 15.98 15.25 13.35 4.39%
EPS 3.00 3.47 2.41 2.45 2.15 1.83 1.72 9.70%
DPS 2.00 3.50 1.50 2.25 1.80 1.50 0.75 17.74%
NAPS 0.22 0.21 0.19 0.189 0.1904 0.1935 0.189 2.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.34 1.19 1.15 3.96 2.67 1.80 1.55 -
P/RPS 7.75 6.69 6.93 3.77 2.51 1.77 1.74 28.24%
P/EPS 44.62 34.27 47.67 24.23 18.65 14.72 13.50 22.02%
EY 2.24 2.92 2.10 4.13 5.36 6.79 7.41 -18.06%
DY 1.49 2.94 1.30 3.79 4.49 5.56 3.23 -12.08%
P/NAPS 6.09 5.67 6.05 3.14 2.10 1.40 1.23 30.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 15/08/11 18/08/10 -
Price 1.28 1.19 1.13 4.53 2.60 1.75 1.80 -
P/RPS 7.41 6.69 6.81 4.31 2.44 1.72 2.02 24.16%
P/EPS 42.62 34.27 46.84 27.72 18.16 14.31 15.68 18.11%
EY 2.35 2.92 2.13 3.61 5.51 6.99 6.38 -15.32%
DY 1.56 2.94 1.33 3.31 4.62 5.71 2.78 -9.17%
P/NAPS 5.82 5.67 5.95 3.60 2.05 1.36 1.43 26.32%

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