[HUPSENG] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.56%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 93,565 86,384 79,260 82,745 80,876 75,400 77,145 3.26%
PBT 18,662 13,087 9,188 13,307 13,115 14,289 14,916 3.80%
Tax -4,690 -3,422 -2,417 -3,439 -3,407 -4,194 -3,811 3.51%
NP 13,972 9,665 6,771 9,868 9,708 10,095 11,105 3.89%
-
NP to SH 13,972 9,665 6,771 9,868 9,708 10,095 11,105 3.89%
-
Tax Rate 25.13% 26.15% 26.31% 25.84% 25.98% 29.35% 25.55% -
Total Cost 79,593 76,719 72,489 72,877 71,168 65,305 66,040 3.15%
-
Net Worth 160,000 144,000 136,000 136,000 144,000 151,999 160,000 0.00%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 8,000 - - - - - -
Div Payout % - 82.77% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 160,000 144,000 136,000 136,000 144,000 151,999 160,000 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.93% 11.19% 8.54% 11.93% 12.00% 13.39% 14.39% -
ROE 8.73% 6.71% 4.98% 7.26% 6.74% 6.64% 6.94% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.70 10.80 9.91 10.34 10.11 9.43 9.64 3.27%
EPS 1.75 1.21 0.85 1.23 1.21 1.26 1.39 3.90%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.17 0.18 0.19 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.70 10.80 9.91 10.34 10.11 9.43 9.64 3.27%
EPS 1.75 1.21 0.85 1.23 1.21 1.26 1.39 3.90%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.17 0.18 0.19 0.20 0.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.815 0.71 0.825 0.935 0.875 1.00 1.04 -
P/RPS 6.97 6.58 8.33 9.04 8.66 10.61 10.78 -7.00%
P/EPS 46.66 58.77 97.47 75.80 72.11 79.25 74.92 -7.58%
EY 2.14 1.70 1.03 1.32 1.39 1.26 1.33 8.24%
DY 0.00 1.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 3.94 4.85 5.50 4.86 5.26 5.20 -3.95%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 18/05/23 19/05/22 19/05/21 20/05/20 14/05/19 15/05/18 -
Price 0.875 0.725 0.83 0.94 1.01 0.985 1.16 -
P/RPS 7.48 6.71 8.38 9.09 9.99 10.45 12.03 -7.60%
P/EPS 50.10 60.01 98.07 76.21 83.23 78.06 83.57 -8.16%
EY 2.00 1.67 1.02 1.31 1.20 1.28 1.20 8.87%
DY 0.00 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 4.03 4.88 5.53 5.61 5.18 5.80 -4.56%

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