[HUPSENG] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.9%
YoY- -4.96%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 87,265 76,650 74,639 70,343 64,588 64,443 55,868 7.70%
PBT 11,942 13,778 13,926 12,813 13,378 15,474 8,639 5.53%
Tax -4,356 -3,690 -3,580 -3,350 -3,421 -3,909 -2,386 10.54%
NP 7,586 10,088 10,346 9,463 9,957 11,565 6,253 3.27%
-
NP to SH 7,586 10,088 10,346 9,463 9,957 11,565 6,253 3.27%
-
Tax Rate 36.48% 26.78% 25.71% 26.15% 25.57% 25.26% 27.62% -
Total Cost 79,679 66,562 64,293 60,880 54,631 52,878 49,615 8.20%
-
Net Worth 144,000 151,999 160,000 167,999 167,999 167,999 151,999 -0.89%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 16,000 16,000 16,000 16,000 - 16,000 12,000 4.90%
Div Payout % 210.91% 158.60% 154.65% 169.08% - 138.35% 191.91% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 144,000 151,999 160,000 167,999 167,999 167,999 151,999 -0.89%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.69% 13.16% 13.86% 13.45% 15.42% 17.95% 11.19% -
ROE 5.27% 6.64% 6.47% 5.63% 5.93% 6.88% 4.11% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.91 9.58 9.33 8.79 8.07 8.06 6.98 7.72%
EPS 0.95 1.26 1.29 1.18 1.24 1.45 0.78 3.33%
DPS 2.00 2.00 2.00 2.00 0.00 2.00 1.50 4.90%
NAPS 0.18 0.19 0.20 0.21 0.21 0.21 0.19 -0.89%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.91 9.58 9.33 8.79 8.07 8.06 6.98 7.72%
EPS 0.95 1.26 1.29 1.18 1.24 1.45 0.78 3.33%
DPS 2.00 2.00 2.00 2.00 0.00 2.00 1.50 4.90%
NAPS 0.18 0.19 0.20 0.21 0.21 0.21 0.19 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.92 0.93 1.02 1.16 1.28 1.20 1.02 -
P/RPS 8.43 9.71 10.93 13.19 15.85 14.90 14.61 -8.75%
P/EPS 97.02 73.75 78.87 98.07 102.84 83.01 130.50 -4.81%
EY 1.03 1.36 1.27 1.02 0.97 1.20 0.77 4.96%
DY 2.17 2.15 1.96 1.72 0.00 1.67 1.47 6.70%
P/NAPS 5.11 4.89 5.10 5.52 6.10 5.71 5.37 -0.82%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 19/11/19 21/11/18 15/11/17 14/11/16 17/11/15 12/11/14 -
Price 0.955 0.905 1.06 1.12 1.21 1.42 0.99 -
P/RPS 8.75 9.45 11.36 12.74 14.99 17.63 14.18 -7.72%
P/EPS 100.71 71.77 81.96 94.68 97.22 98.23 126.66 -3.74%
EY 0.99 1.39 1.22 1.06 1.03 1.02 0.79 3.82%
DY 2.09 2.21 1.89 1.79 0.00 1.41 1.52 5.44%
P/NAPS 5.31 4.76 5.30 5.33 5.76 6.76 5.21 0.31%

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