[HUPSENG] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 9.99%
YoY- 49.38%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 69,736 69,250 65,853 71,240 68,254 66,126 66,016 0.91%
PBT 11,864 12,209 13,991 19,575 13,284 14,593 12,835 -1.30%
Tax -3,091 -3,188 -3,561 -5,025 -3,544 -3,887 -3,674 -2.83%
NP 8,773 9,021 10,430 14,550 9,740 10,706 9,161 -0.71%
-
NP to SH 8,773 9,021 10,430 14,550 9,740 10,706 9,161 -0.71%
-
Tax Rate 26.05% 26.11% 25.45% 25.67% 26.68% 26.64% 28.62% -
Total Cost 60,963 60,229 55,423 56,690 58,514 55,420 56,855 1.16%
-
Net Worth 167,999 167,999 175,999 167,999 151,999 151,199 152,483 1.62%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 16,000 16,000 16,000 16,000 - 18,000 14,407 1.76%
Div Payout % 182.38% 177.36% 153.40% 109.97% - 168.13% 157.27% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 167,999 167,999 175,999 167,999 151,999 151,199 152,483 1.62%
NOSH 800,000 800,000 800,000 800,000 800,000 120,000 120,065 37.15%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.58% 13.03% 15.84% 20.42% 14.27% 16.19% 13.88% -
ROE 5.22% 5.37% 5.93% 8.66% 6.41% 7.08% 6.01% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.72 8.66 8.23 8.91 8.53 55.11 54.98 -26.41%
EPS 1.10 1.13 1.30 1.82 1.22 8.92 7.63 -27.57%
DPS 2.00 2.00 2.00 2.00 0.00 15.00 12.00 -25.80%
NAPS 0.21 0.21 0.22 0.21 0.19 1.26 1.27 -25.90%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.72 8.66 8.23 8.91 8.53 8.27 8.25 0.92%
EPS 1.10 1.13 1.30 1.82 1.22 1.34 1.15 -0.73%
DPS 2.00 2.00 2.00 2.00 0.00 2.25 1.80 1.77%
NAPS 0.21 0.21 0.22 0.21 0.19 0.189 0.1906 1.62%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.07 1.21 1.34 1.19 1.15 3.96 2.67 -
P/RPS 12.27 13.98 16.28 13.36 13.48 7.19 4.86 16.68%
P/EPS 97.57 107.31 102.78 65.43 94.46 44.39 34.99 18.63%
EY 1.02 0.93 0.97 1.53 1.06 2.25 2.86 -15.78%
DY 1.87 1.65 1.49 1.68 0.00 3.79 4.49 -13.57%
P/NAPS 5.10 5.76 6.09 5.67 6.05 3.14 2.10 15.92%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 15/08/17 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 -
Price 1.10 1.20 1.28 1.19 1.13 4.53 2.60 -
P/RPS 12.62 13.86 15.55 13.36 13.24 8.22 4.73 17.76%
P/EPS 100.31 106.42 98.18 65.43 92.81 50.78 34.08 19.70%
EY 1.00 0.94 1.02 1.53 1.08 1.97 2.93 -16.39%
DY 1.82 1.67 1.56 1.68 0.00 3.31 4.62 -14.37%
P/NAPS 5.24 5.71 5.82 5.67 5.95 3.60 2.05 16.92%

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