[HUPSENG] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 90.23%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 167,933 153,067 149,242 152,319 145,091 146,881 143,104 2.70%
PBT 24,727 13,420 18,361 24,940 26,416 26,780 27,720 -1.88%
Tax -6,342 -3,612 -4,914 -6,472 -7,352 -6,902 -7,120 -1.90%
NP 18,385 9,808 13,447 18,468 19,064 19,878 20,600 -1.87%
-
NP to SH 18,385 9,808 13,447 18,468 19,064 19,878 20,600 -1.87%
-
Tax Rate 25.65% 26.92% 26.76% 25.95% 27.83% 25.77% 25.69% -
Total Cost 149,548 143,259 135,795 133,851 126,027 127,003 122,504 3.37%
-
Net Worth 144,000 144,000 136,000 151,999 160,000 167,999 167,999 -2.53%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 16,000 8,000 12,000 16,000 16,000 16,000 16,000 0.00%
Div Payout % 87.03% 81.57% 89.24% 86.64% 83.93% 80.49% 77.67% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 144,000 144,000 136,000 151,999 160,000 167,999 167,999 -2.53%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.95% 6.41% 9.01% 12.12% 13.14% 13.53% 14.40% -
ROE 12.77% 6.81% 9.89% 12.15% 11.92% 11.83% 12.26% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 20.99 19.13 18.66 19.04 18.14 18.36 17.89 2.69%
EPS 2.30 1.23 1.68 2.31 2.38 2.48 2.58 -1.89%
DPS 2.00 1.00 1.50 2.00 2.00 2.00 2.00 0.00%
NAPS 0.18 0.18 0.17 0.19 0.20 0.21 0.21 -2.53%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 20.99 19.13 18.66 19.04 18.14 18.36 17.89 2.69%
EPS 2.30 1.23 1.68 2.31 2.38 2.48 2.58 -1.89%
DPS 2.00 1.00 1.50 2.00 2.00 2.00 2.00 0.00%
NAPS 0.18 0.18 0.17 0.19 0.20 0.21 0.21 -2.53%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.635 0.765 0.945 0.95 0.94 1.07 1.21 -
P/RPS 3.03 4.00 5.07 4.99 5.18 5.83 6.76 -12.51%
P/EPS 27.63 62.40 56.22 41.15 39.45 43.06 46.99 -8.46%
EY 3.62 1.60 1.78 2.43 2.54 2.32 2.13 9.23%
DY 3.15 1.31 1.59 2.11 2.13 1.87 1.65 11.37%
P/NAPS 3.53 4.25 5.56 5.00 4.70 5.10 5.76 -7.83%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 09/08/23 10/08/22 11/08/21 12/08/20 21/08/19 15/08/18 15/08/17 -
Price 0.655 0.75 0.97 0.91 0.90 1.10 1.20 -
P/RPS 3.12 3.92 5.20 4.78 4.96 5.99 6.71 -11.97%
P/EPS 28.50 61.17 57.71 39.42 37.77 44.27 46.60 -7.86%
EY 3.51 1.63 1.73 2.54 2.65 2.26 2.15 8.50%
DY 3.05 1.33 1.55 2.20 2.22 1.82 1.67 10.55%
P/NAPS 3.64 4.17 5.71 4.79 4.50 5.24 5.71 -7.22%

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