[HUPSENG] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -9.77%
YoY- -2.33%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 81,549 73,807 66,497 71,443 69,691 69,736 69,250 2.76%
PBT 11,640 4,232 5,054 11,825 12,127 11,864 12,209 -0.79%
Tax -2,920 -1,195 -1,475 -3,065 -3,158 -3,091 -3,188 -1.45%
NP 8,720 3,037 3,579 8,760 8,969 8,773 9,021 -0.56%
-
NP to SH 8,720 3,037 3,579 8,760 8,969 8,773 9,021 -0.56%
-
Tax Rate 25.09% 28.24% 29.18% 25.92% 26.04% 26.05% 26.11% -
Total Cost 72,829 70,770 62,918 62,683 60,722 60,963 60,229 3.21%
-
Net Worth 144,000 144,000 136,000 151,999 160,000 167,999 167,999 -2.53%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 8,000 8,000 12,000 16,000 16,000 16,000 16,000 -10.90%
Div Payout % 91.74% 263.42% 335.29% 182.65% 178.39% 182.38% 177.36% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 144,000 144,000 136,000 151,999 160,000 167,999 167,999 -2.53%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.69% 4.11% 5.38% 12.26% 12.87% 12.58% 13.03% -
ROE 6.06% 2.11% 2.63% 5.76% 5.61% 5.22% 5.37% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 10.19 9.23 8.31 8.93 8.71 8.72 8.66 2.74%
EPS 1.09 0.38 0.45 1.10 1.12 1.10 1.13 -0.59%
DPS 1.00 1.00 1.50 2.00 2.00 2.00 2.00 -10.90%
NAPS 0.18 0.18 0.17 0.19 0.20 0.21 0.21 -2.53%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 10.19 9.23 8.31 8.93 8.71 8.72 8.66 2.74%
EPS 1.09 0.38 0.45 1.10 1.12 1.10 1.13 -0.59%
DPS 1.00 1.00 1.50 2.00 2.00 2.00 2.00 -10.90%
NAPS 0.18 0.18 0.17 0.19 0.20 0.21 0.21 -2.53%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.635 0.765 0.945 0.95 0.94 1.07 1.21 -
P/RPS 6.23 8.29 11.37 10.64 10.79 12.27 13.98 -12.59%
P/EPS 58.26 201.51 211.23 86.76 83.84 97.57 107.31 -9.67%
EY 1.72 0.50 0.47 1.15 1.19 1.02 0.93 10.78%
DY 1.57 1.31 1.59 2.11 2.13 1.87 1.65 -0.82%
P/NAPS 3.53 4.25 5.56 5.00 4.70 5.10 5.76 -7.83%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 09/08/23 10/08/22 11/08/21 12/08/20 21/08/19 15/08/18 15/08/17 -
Price 0.655 0.75 0.97 0.91 0.90 1.10 1.20 -
P/RPS 6.43 8.13 11.67 10.19 10.33 12.62 13.86 -12.00%
P/EPS 60.09 197.56 216.82 83.11 80.28 100.31 106.42 -9.08%
EY 1.66 0.51 0.46 1.20 1.25 1.00 0.94 9.93%
DY 1.53 1.33 1.55 2.20 2.22 1.82 1.67 -1.44%
P/NAPS 3.64 4.17 5.71 4.79 4.50 5.24 5.71 -7.22%

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