[HUPSENG] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 20.24%
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 65,853 71,240 68,254 66,126 66,016 63,332 55,633 2.84%
PBT 13,991 19,575 13,284 14,593 12,835 10,623 10,345 5.15%
Tax -3,561 -5,025 -3,544 -3,887 -3,674 -2,496 -2,639 5.11%
NP 10,430 14,550 9,740 10,706 9,161 8,127 7,706 5.16%
-
NP to SH 10,430 14,550 9,740 10,706 9,161 8,127 7,706 5.16%
-
Tax Rate 25.45% 25.67% 26.68% 26.64% 28.62% 23.50% 25.51% -
Total Cost 55,423 56,690 58,514 55,420 56,855 55,205 47,927 2.44%
-
Net Worth 175,999 167,999 151,999 151,199 152,483 154,857 151,239 2.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,000 16,000 - 18,000 14,407 6,002 6,001 17.73%
Div Payout % 153.40% 109.97% - 168.13% 157.27% 73.86% 77.88% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 175,999 167,999 151,999 151,199 152,483 154,857 151,239 2.55%
NOSH 800,000 800,000 800,000 120,000 120,065 120,044 120,031 37.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.84% 20.42% 14.27% 16.19% 13.88% 12.83% 13.85% -
ROE 5.93% 8.66% 6.41% 7.08% 6.01% 5.25% 5.10% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.23 8.91 8.53 55.11 54.98 52.76 46.35 -25.00%
EPS 1.30 1.82 1.22 8.92 7.63 6.77 6.42 -23.35%
DPS 2.00 2.00 0.00 15.00 12.00 5.00 5.00 -14.15%
NAPS 0.22 0.21 0.19 1.26 1.27 1.29 1.26 -25.21%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.23 8.91 8.53 8.27 8.25 7.92 6.95 2.85%
EPS 1.30 1.82 1.22 1.34 1.15 1.02 0.96 5.17%
DPS 2.00 2.00 0.00 2.25 1.80 0.75 0.75 17.74%
NAPS 0.22 0.21 0.19 0.189 0.1906 0.1936 0.189 2.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.34 1.19 1.15 3.96 2.67 1.80 1.55 -
P/RPS 16.28 13.36 13.48 7.19 4.86 3.41 3.34 30.18%
P/EPS 102.78 65.43 94.46 44.39 34.99 26.59 24.14 27.28%
EY 0.97 1.53 1.06 2.25 2.86 3.76 4.14 -21.46%
DY 1.49 1.68 0.00 3.79 4.49 2.78 3.23 -12.08%
P/NAPS 6.09 5.67 6.05 3.14 2.10 1.40 1.23 30.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 15/08/11 18/08/10 -
Price 1.28 1.19 1.13 4.53 2.60 1.75 1.80 -
P/RPS 15.55 13.36 13.24 8.22 4.73 3.32 3.88 26.00%
P/EPS 98.18 65.43 92.81 50.78 34.08 25.85 28.04 23.20%
EY 1.02 1.53 1.08 1.97 2.93 3.87 3.57 -18.82%
DY 1.56 1.68 0.00 3.31 4.62 2.86 2.78 -9.17%
P/NAPS 5.82 5.67 5.95 3.60 2.05 1.36 1.43 26.32%

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