[HUPSENG] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.3%
YoY- 12.36%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,588 64,443 55,868 58,716 56,864 53,238 54,332 2.92%
PBT 13,378 15,474 8,639 10,580 9,480 -1,896 9,139 6.55%
Tax -3,421 -3,909 -2,386 -2,797 -2,553 -1,749 -2,273 7.04%
NP 9,957 11,565 6,253 7,783 6,927 -3,645 6,866 6.38%
-
NP to SH 9,957 11,565 6,253 7,783 6,927 -3,645 6,866 6.38%
-
Tax Rate 25.57% 25.26% 27.62% 26.44% 26.93% - 24.87% -
Total Cost 54,631 52,878 49,615 50,933 49,937 56,883 47,466 2.36%
-
Net Worth 167,999 167,999 151,999 141,599 145,200 151,075 152,444 1.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 16,000 12,000 - - 5,995 8,402 -
Div Payout % - 138.35% 191.91% - - 0.00% 122.38% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 167,999 167,999 151,999 141,599 145,200 151,075 152,444 1.63%
NOSH 800,000 800,000 800,000 120,000 120,000 119,901 120,034 37.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.42% 17.95% 11.19% 13.26% 12.18% -6.85% 12.64% -
ROE 5.93% 6.88% 4.11% 5.50% 4.77% -2.41% 4.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.07 8.06 6.98 48.93 47.39 44.40 45.26 -24.95%
EPS 1.24 1.45 0.78 6.49 5.77 -3.04 5.72 -22.47%
DPS 0.00 2.00 1.50 0.00 0.00 5.00 7.00 -
NAPS 0.21 0.21 0.19 1.18 1.21 1.26 1.27 -25.89%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.07 8.06 6.98 7.34 7.11 6.65 6.79 2.91%
EPS 1.24 1.45 0.78 0.97 0.87 -0.46 0.86 6.28%
DPS 0.00 2.00 1.50 0.00 0.00 0.75 1.05 -
NAPS 0.21 0.21 0.19 0.177 0.1815 0.1888 0.1906 1.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.28 1.20 1.02 5.15 2.56 1.65 1.65 -
P/RPS 15.85 14.90 14.61 10.53 5.40 3.72 3.65 27.70%
P/EPS 102.84 83.01 130.50 79.40 44.35 -54.28 28.85 23.57%
EY 0.97 1.20 0.77 1.26 2.25 -1.84 3.47 -19.12%
DY 0.00 1.67 1.47 0.00 0.00 3.03 4.24 -
P/NAPS 6.10 5.71 5.37 4.36 2.12 1.31 1.30 29.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 17/11/15 12/11/14 13/11/13 21/11/12 14/11/11 16/11/10 -
Price 1.21 1.42 0.99 5.10 2.85 1.72 1.84 -
P/RPS 14.99 17.63 14.18 10.42 6.01 3.87 4.07 24.24%
P/EPS 97.22 98.23 126.66 78.63 49.37 -56.58 32.17 20.22%
EY 1.03 1.02 0.79 1.27 2.03 -1.77 3.11 -16.80%
DY 0.00 1.41 1.52 0.00 0.00 2.91 3.80 -
P/NAPS 5.76 6.76 5.21 4.32 2.36 1.37 1.45 25.82%

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