[HUPSENG] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 52.05%
YoY- 0.54%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 214,027 239,584 221,741 221,520 213,447 202,848 206,789 0.57%
PBT 24,052 36,882 40,194 40,706 40,533 45,570 52,852 -12.28%
Tax -6,522 -10,828 -11,042 -10,482 -10,470 -11,588 -13,508 -11.41%
NP 17,530 26,054 29,152 30,224 30,063 33,982 39,344 -12.59%
-
NP to SH 17,530 26,054 29,152 30,224 30,063 33,982 39,344 -12.59%
-
Tax Rate 27.12% 29.36% 27.47% 25.75% 25.83% 25.43% 25.56% -
Total Cost 196,497 213,530 192,589 191,296 183,384 168,866 167,445 2.69%
-
Net Worth 127,999 144,000 151,999 160,000 167,999 167,999 167,999 -4.42%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 12,000 32,000 32,000 32,000 32,000 16,000 44,000 -19.45%
Div Payout % 68.45% 122.82% 109.77% 105.88% 106.44% 47.08% 111.83% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 127,999 144,000 151,999 160,000 167,999 167,999 167,999 -4.42%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.19% 10.87% 13.15% 13.64% 14.08% 16.75% 19.03% -
ROE 13.70% 18.09% 19.18% 18.89% 17.89% 20.23% 23.42% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 26.75 29.95 27.72 27.69 26.68 25.36 25.85 0.57%
EPS 2.19 3.26 3.64 3.78 3.76 4.25 4.92 -12.60%
DPS 1.50 4.00 4.00 4.00 4.00 2.00 5.50 -19.45%
NAPS 0.16 0.18 0.19 0.20 0.21 0.21 0.21 -4.42%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 26.75 29.95 27.72 27.69 26.68 25.36 25.85 0.57%
EPS 2.19 3.26 3.64 3.78 3.76 4.25 4.92 -12.60%
DPS 1.50 4.00 4.00 4.00 4.00 2.00 5.50 -19.45%
NAPS 0.16 0.18 0.19 0.20 0.21 0.21 0.21 -4.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.935 0.92 0.93 1.02 1.16 1.28 1.20 -
P/RPS 3.49 3.07 3.36 3.68 4.35 5.05 4.64 -4.63%
P/EPS 42.67 28.25 25.52 27.00 30.87 30.13 24.40 9.75%
EY 2.34 3.54 3.92 3.70 3.24 3.32 4.10 -8.91%
DY 1.60 4.35 4.30 3.92 3.45 1.56 4.58 -16.06%
P/NAPS 5.84 5.11 4.89 5.10 5.52 6.10 5.71 0.37%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 10/11/21 18/11/20 19/11/19 21/11/18 15/11/17 14/11/16 17/11/15 -
Price 0.90 0.955 0.905 1.06 1.12 1.21 1.42 -
P/RPS 3.36 3.19 3.27 3.83 4.20 4.77 5.49 -7.85%
P/EPS 41.07 29.32 24.84 28.06 29.80 28.49 28.87 6.04%
EY 2.43 3.41 4.03 3.56 3.36 3.51 3.46 -5.71%
DY 1.67 4.19 4.42 3.77 3.57 1.65 3.87 -13.05%
P/NAPS 5.63 5.31 4.76 5.30 5.33 5.76 6.76 -2.99%

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