[HUPSENG] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 14.08%
YoY- -46.18%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 94,190 70,194 64,785 87,265 76,650 74,639 70,343 4.98%
PBT 17,384 5,260 5,691 11,942 13,778 13,926 12,813 5.21%
Tax -4,364 -1,424 -1,608 -4,356 -3,690 -3,580 -3,350 4.50%
NP 13,020 3,836 4,083 7,586 10,088 10,346 9,463 5.45%
-
NP to SH 13,020 3,836 4,083 7,586 10,088 10,346 9,463 5.45%
-
Tax Rate 25.10% 27.07% 28.26% 36.48% 26.78% 25.71% 26.15% -
Total Cost 81,170 66,358 60,702 79,679 66,562 64,293 60,880 4.90%
-
Net Worth 151,999 136,000 127,999 144,000 151,999 160,000 167,999 -1.65%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 8,000 - 16,000 16,000 16,000 16,000 -
Div Payout % - 208.55% - 210.91% 158.60% 154.65% 169.08% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 151,999 136,000 127,999 144,000 151,999 160,000 167,999 -1.65%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 13.82% 5.46% 6.30% 8.69% 13.16% 13.86% 13.45% -
ROE 8.57% 2.82% 3.19% 5.27% 6.64% 6.47% 5.63% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.77 8.77 8.10 10.91 9.58 9.33 8.79 4.98%
EPS 1.63 0.48 0.51 0.95 1.26 1.29 1.18 5.52%
DPS 0.00 1.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 0.19 0.17 0.16 0.18 0.19 0.20 0.21 -1.65%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.77 8.77 8.10 10.91 9.58 9.33 8.79 4.98%
EPS 1.63 0.48 0.51 0.95 1.26 1.29 1.18 5.52%
DPS 0.00 1.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 0.19 0.17 0.16 0.18 0.19 0.20 0.21 -1.65%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.705 0.66 0.935 0.92 0.93 1.02 1.16 -
P/RPS 5.99 7.52 11.55 8.43 9.71 10.93 13.19 -12.32%
P/EPS 43.32 137.64 183.20 97.02 73.75 78.87 98.07 -12.72%
EY 2.31 0.73 0.55 1.03 1.36 1.27 1.02 14.58%
DY 0.00 1.52 0.00 2.17 2.15 1.96 1.72 -
P/NAPS 3.71 3.88 5.84 5.11 4.89 5.10 5.52 -6.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 08/11/23 09/11/22 10/11/21 18/11/20 19/11/19 21/11/18 15/11/17 -
Price 0.72 0.65 0.90 0.955 0.905 1.06 1.12 -
P/RPS 6.12 7.41 11.11 8.75 9.45 11.36 12.74 -11.49%
P/EPS 44.24 135.56 176.34 100.71 71.77 81.96 94.68 -11.90%
EY 2.26 0.74 0.57 0.99 1.39 1.22 1.06 13.44%
DY 0.00 1.54 0.00 2.09 2.21 1.89 1.79 -
P/NAPS 3.79 3.82 5.63 5.31 4.76 5.30 5.33 -5.52%

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