[HUPSENG] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 101.9%
YoY- -1.59%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 143,104 138,260 142,346 132,704 125,999 127,810 122,004 2.69%
PBT 27,720 32,192 37,378 26,344 26,735 23,591 19,415 6.10%
Tax -7,120 -8,167 -9,599 -7,046 -7,125 -6,412 -4,742 7.00%
NP 20,600 24,025 27,779 19,298 19,610 17,179 14,673 5.81%
-
NP to SH 20,600 24,025 27,779 19,298 19,610 17,179 14,673 5.81%
-
Tax Rate 25.69% 25.37% 25.68% 26.75% 26.65% 27.18% 24.42% -
Total Cost 122,504 114,235 114,567 113,406 106,389 110,631 107,331 2.22%
-
Net Worth 167,999 175,999 167,999 151,999 151,199 152,355 154,768 1.37%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 16,000 16,000 28,000 12,000 18,000 14,395 11,997 4.91%
Div Payout % 77.67% 66.60% 100.80% 62.18% 91.79% 83.80% 81.77% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 167,999 175,999 167,999 151,999 151,199 152,355 154,768 1.37%
NOSH 800,000 800,000 800,000 800,000 120,000 119,965 119,975 37.15%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.40% 17.38% 19.52% 14.54% 15.56% 13.44% 12.03% -
ROE 12.26% 13.65% 16.54% 12.70% 12.97% 11.28% 9.48% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.89 17.28 17.79 16.59 105.00 106.54 101.69 -25.12%
EPS 2.58 3.00 3.47 2.41 16.34 14.32 12.23 -22.82%
DPS 2.00 2.00 3.50 1.50 15.00 12.00 10.00 -23.50%
NAPS 0.21 0.22 0.21 0.19 1.26 1.27 1.29 -26.08%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.89 17.28 17.79 16.59 15.75 15.98 15.25 2.69%
EPS 2.58 3.00 3.47 2.41 2.45 2.15 1.83 5.88%
DPS 2.00 2.00 3.50 1.50 2.25 1.80 1.50 4.90%
NAPS 0.21 0.22 0.21 0.19 0.189 0.1904 0.1935 1.37%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.21 1.34 1.19 1.15 3.96 2.67 1.80 -
P/RPS 6.76 7.75 6.69 6.93 3.77 2.51 1.77 24.99%
P/EPS 46.99 44.62 34.27 47.67 24.23 18.65 14.72 21.32%
EY 2.13 2.24 2.92 2.10 4.13 5.36 6.79 -17.55%
DY 1.65 1.49 2.94 1.30 3.79 4.49 5.56 -18.31%
P/NAPS 5.76 6.09 5.67 6.05 3.14 2.10 1.40 26.55%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 15/08/11 -
Price 1.20 1.28 1.19 1.13 4.53 2.60 1.75 -
P/RPS 6.71 7.41 6.69 6.81 4.31 2.44 1.72 25.44%
P/EPS 46.60 42.62 34.27 46.84 27.72 18.16 14.31 21.72%
EY 2.15 2.35 2.92 2.13 3.61 5.51 6.99 -17.82%
DY 1.67 1.56 2.94 1.33 3.31 4.62 5.71 -18.51%
P/NAPS 5.71 5.82 5.67 5.95 3.60 2.05 1.36 26.98%

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