[HUPSENG] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 41.08%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 262,123 223,261 214,027 239,584 221,741 221,520 213,447 3.48%
PBT 42,111 18,680 24,052 36,882 40,194 40,706 40,533 0.63%
Tax -10,706 -5,036 -6,522 -10,828 -11,042 -10,482 -10,470 0.37%
NP 31,405 13,644 17,530 26,054 29,152 30,224 30,063 0.73%
-
NP to SH 31,405 13,644 17,530 26,054 29,152 30,224 30,063 0.73%
-
Tax Rate 25.42% 26.96% 27.12% 29.36% 27.47% 25.75% 25.83% -
Total Cost 230,718 209,617 196,497 213,530 192,589 191,296 183,384 3.89%
-
Net Worth 151,999 136,000 127,999 144,000 151,999 160,000 167,999 -1.65%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 16,000 16,000 12,000 32,000 32,000 32,000 32,000 -10.90%
Div Payout % 50.95% 117.27% 68.45% 122.82% 109.77% 105.88% 106.44% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 151,999 136,000 127,999 144,000 151,999 160,000 167,999 -1.65%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.98% 6.11% 8.19% 10.87% 13.15% 13.64% 14.08% -
ROE 20.66% 10.03% 13.70% 18.09% 19.18% 18.89% 17.89% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.77 27.91 26.75 29.95 27.72 27.69 26.68 3.48%
EPS 3.93 1.71 2.19 3.26 3.64 3.78 3.76 0.73%
DPS 2.00 2.00 1.50 4.00 4.00 4.00 4.00 -10.90%
NAPS 0.19 0.17 0.16 0.18 0.19 0.20 0.21 -1.65%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.77 27.91 26.75 29.95 27.72 27.69 26.68 3.48%
EPS 3.93 1.71 2.19 3.26 3.64 3.78 3.76 0.73%
DPS 2.00 2.00 1.50 4.00 4.00 4.00 4.00 -10.90%
NAPS 0.19 0.17 0.16 0.18 0.19 0.20 0.21 -1.65%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.705 0.66 0.935 0.92 0.93 1.02 1.16 -
P/RPS 2.15 2.36 3.49 3.07 3.36 3.68 4.35 -11.07%
P/EPS 17.96 38.70 42.67 28.25 25.52 27.00 30.87 -8.62%
EY 5.57 2.58 2.34 3.54 3.92 3.70 3.24 9.44%
DY 2.84 3.03 1.60 4.35 4.30 3.92 3.45 -3.18%
P/NAPS 3.71 3.88 5.84 5.11 4.89 5.10 5.52 -6.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 08/11/23 09/11/22 10/11/21 18/11/20 19/11/19 21/11/18 15/11/17 -
Price 0.72 0.65 0.90 0.955 0.905 1.06 1.12 -
P/RPS 2.20 2.33 3.36 3.19 3.27 3.83 4.20 -10.21%
P/EPS 18.34 38.11 41.07 29.32 24.84 28.06 29.80 -7.76%
EY 5.45 2.62 2.43 3.41 4.03 3.56 3.36 8.39%
DY 2.78 3.08 1.67 4.19 4.42 3.77 3.57 -4.08%
P/NAPS 3.79 3.82 5.63 5.31 4.76 5.30 5.33 -5.52%

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