[HUPSENG] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.16%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 82,797 80,071 73,646 66,692 63,144 64,989 57,926 6.12%
PBT 20,726 20,103 16,742 12,767 11,280 10,130 5,066 26.43%
Tax -5,302 -4,716 -4,146 -3,415 -2,845 -2,498 -2,371 14.34%
NP 15,424 15,387 12,596 9,352 8,435 7,632 2,695 33.70%
-
NP to SH 15,424 15,387 12,596 9,352 8,435 7,632 2,695 33.70%
-
Tax Rate 25.58% 23.46% 24.76% 26.75% 25.22% 24.66% 46.80% -
Total Cost 67,373 64,684 61,050 57,340 54,709 57,357 55,231 3.36%
-
Net Worth 184,000 167,999 151,999 150,000 153,599 147,599 146,128 3.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 32,000 16,000 - 9,600 21,600 11,999 - -
Div Payout % 207.47% 103.98% - 102.65% 256.08% 157.23% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 184,000 167,999 151,999 150,000 153,599 147,599 146,128 3.91%
NOSH 800,000 800,000 800,000 120,000 120,000 119,999 119,777 37.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.63% 19.22% 17.10% 14.02% 13.36% 11.74% 4.65% -
ROE 8.38% 9.16% 8.29% 6.23% 5.49% 5.17% 1.84% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.35 10.01 9.21 55.58 52.62 54.16 48.36 -22.64%
EPS 1.93 1.92 1.57 7.79 7.03 6.36 2.25 -2.52%
DPS 4.00 2.00 0.00 8.00 18.00 10.00 0.00 -
NAPS 0.23 0.21 0.19 1.25 1.28 1.23 1.22 -24.25%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.35 10.01 9.21 8.34 7.89 8.12 7.24 6.13%
EPS 1.93 1.92 1.57 1.17 1.05 0.95 0.34 33.52%
DPS 4.00 2.00 0.00 1.20 2.70 1.50 0.00 -
NAPS 0.23 0.21 0.19 0.1875 0.192 0.1845 0.1827 3.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.17 1.29 0.805 6.42 2.83 1.79 1.81 -
P/RPS 11.30 12.89 8.74 11.55 5.38 3.31 3.74 20.21%
P/EPS 60.68 67.07 51.13 82.38 40.26 28.14 80.44 -4.58%
EY 1.65 1.49 1.96 1.21 2.48 3.55 1.24 4.87%
DY 3.42 1.55 0.00 1.25 6.36 5.59 0.00 -
P/NAPS 5.09 6.14 4.24 5.14 2.21 1.46 1.48 22.83%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 18/02/16 10/02/15 18/02/14 21/02/13 15/02/12 22/02/11 -
Price 1.18 1.32 0.90 6.95 3.04 1.80 1.83 -
P/RPS 11.40 13.19 9.78 12.51 5.78 3.32 3.78 20.17%
P/EPS 61.20 68.63 57.16 89.18 43.25 28.30 81.33 -4.62%
EY 1.63 1.46 1.75 1.12 2.31 3.53 1.23 4.80%
DY 3.39 1.52 0.00 1.15 5.92 5.56 0.00 -
P/NAPS 5.13 6.29 4.74 5.56 2.38 1.46 1.50 22.72%

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