[HUPSENG] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 45.94%
YoY- -11.53%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 239,584 221,741 221,520 213,447 202,848 206,789 188,572 4.06%
PBT 36,882 40,194 40,706 40,533 45,570 52,852 34,983 0.88%
Tax -10,828 -11,042 -10,482 -10,470 -11,588 -13,508 -9,432 2.32%
NP 26,054 29,152 30,224 30,063 33,982 39,344 25,551 0.32%
-
NP to SH 26,054 29,152 30,224 30,063 33,982 39,344 25,551 0.32%
-
Tax Rate 29.36% 27.47% 25.75% 25.83% 25.43% 25.56% 26.96% -
Total Cost 213,530 192,589 191,296 183,384 168,866 167,445 163,021 4.59%
-
Net Worth 144,000 151,999 160,000 167,999 167,999 167,999 151,999 -0.89%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 32,000 32,000 32,000 32,000 16,000 44,000 24,000 4.90%
Div Payout % 122.82% 109.77% 105.88% 106.44% 47.08% 111.83% 93.93% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 144,000 151,999 160,000 167,999 167,999 167,999 151,999 -0.89%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.87% 13.15% 13.64% 14.08% 16.75% 19.03% 13.55% -
ROE 18.09% 19.18% 18.89% 17.89% 20.23% 23.42% 16.81% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.95 27.72 27.69 26.68 25.36 25.85 23.57 4.06%
EPS 3.26 3.64 3.78 3.76 4.25 4.92 3.19 0.36%
DPS 4.00 4.00 4.00 4.00 2.00 5.50 3.00 4.90%
NAPS 0.18 0.19 0.20 0.21 0.21 0.21 0.19 -0.89%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.95 27.72 27.69 26.68 25.36 25.85 23.57 4.06%
EPS 3.26 3.64 3.78 3.76 4.25 4.92 3.19 0.36%
DPS 4.00 4.00 4.00 4.00 2.00 5.50 3.00 4.90%
NAPS 0.18 0.19 0.20 0.21 0.21 0.21 0.19 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.92 0.93 1.02 1.16 1.28 1.20 1.02 -
P/RPS 3.07 3.36 3.68 4.35 5.05 4.64 4.33 -5.56%
P/EPS 28.25 25.52 27.00 30.87 30.13 24.40 31.94 -2.02%
EY 3.54 3.92 3.70 3.24 3.32 4.10 3.13 2.07%
DY 4.35 4.30 3.92 3.45 1.56 4.58 2.94 6.74%
P/NAPS 5.11 4.89 5.10 5.52 6.10 5.71 5.37 -0.82%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 19/11/19 21/11/18 15/11/17 14/11/16 17/11/15 12/11/14 -
Price 0.955 0.905 1.06 1.12 1.21 1.42 0.99 -
P/RPS 3.19 3.27 3.83 4.20 4.77 5.49 4.20 -4.47%
P/EPS 29.32 24.84 28.06 29.80 28.49 28.87 31.00 -0.92%
EY 3.41 4.03 3.56 3.36 3.51 3.46 3.23 0.90%
DY 4.19 4.42 3.77 3.57 1.65 3.87 3.03 5.54%
P/NAPS 5.31 4.76 5.30 5.33 5.76 6.76 5.21 0.31%

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