[HUPSENG] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 109.99%
YoY- 43.95%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 146,881 143,104 138,260 142,346 132,704 125,999 127,810 2.34%
PBT 26,780 27,720 32,192 37,378 26,344 26,735 23,591 2.13%
Tax -6,902 -7,120 -8,167 -9,599 -7,046 -7,125 -6,412 1.23%
NP 19,878 20,600 24,025 27,779 19,298 19,610 17,179 2.46%
-
NP to SH 19,878 20,600 24,025 27,779 19,298 19,610 17,179 2.46%
-
Tax Rate 25.77% 25.69% 25.37% 25.68% 26.75% 26.65% 27.18% -
Total Cost 127,003 122,504 114,235 114,567 113,406 106,389 110,631 2.32%
-
Net Worth 167,999 167,999 175,999 167,999 151,999 151,199 152,355 1.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 16,000 16,000 16,000 28,000 12,000 18,000 14,395 1.77%
Div Payout % 80.49% 77.67% 66.60% 100.80% 62.18% 91.79% 83.80% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 167,999 167,999 175,999 167,999 151,999 151,199 152,355 1.64%
NOSH 800,000 800,000 800,000 800,000 800,000 120,000 119,965 37.17%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.53% 14.40% 17.38% 19.52% 14.54% 15.56% 13.44% -
ROE 11.83% 12.26% 13.65% 16.54% 12.70% 12.97% 11.28% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.36 17.89 17.28 17.79 16.59 105.00 106.54 -25.39%
EPS 2.48 2.58 3.00 3.47 2.41 16.34 14.32 -25.33%
DPS 2.00 2.00 2.00 3.50 1.50 15.00 12.00 -25.80%
NAPS 0.21 0.21 0.22 0.21 0.19 1.26 1.27 -25.90%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.36 17.89 17.28 17.79 16.59 15.75 15.98 2.33%
EPS 2.48 2.58 3.00 3.47 2.41 2.45 2.15 2.40%
DPS 2.00 2.00 2.00 3.50 1.50 2.25 1.80 1.77%
NAPS 0.21 0.21 0.22 0.21 0.19 0.189 0.1904 1.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.07 1.21 1.34 1.19 1.15 3.96 2.67 -
P/RPS 5.83 6.76 7.75 6.69 6.93 3.77 2.51 15.07%
P/EPS 43.06 46.99 44.62 34.27 47.67 24.23 18.65 14.95%
EY 2.32 2.13 2.24 2.92 2.10 4.13 5.36 -13.02%
DY 1.87 1.65 1.49 2.94 1.30 3.79 4.49 -13.57%
P/NAPS 5.10 5.76 6.09 5.67 6.05 3.14 2.10 15.92%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 15/08/17 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 -
Price 1.10 1.20 1.28 1.19 1.13 4.53 2.60 -
P/RPS 5.99 6.71 7.41 6.69 6.81 4.31 2.44 16.13%
P/EPS 44.27 46.60 42.62 34.27 46.84 27.72 18.16 16.00%
EY 2.26 2.15 2.35 2.92 2.13 3.61 5.51 -13.79%
DY 1.82 1.67 1.56 2.94 1.33 3.31 4.62 -14.37%
P/NAPS 5.24 5.71 5.82 5.67 5.95 3.60 2.05 16.92%

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