[HUPSENG] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 33.05%
YoY- 22.16%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 85,853 86,218 82,797 80,071 73,646 66,692 63,144 5.25%
PBT 17,072 18,893 20,726 20,103 16,742 12,767 11,280 7.14%
Tax -4,337 -4,469 -5,302 -4,716 -4,146 -3,415 -2,845 7.27%
NP 12,735 14,424 15,424 15,387 12,596 9,352 8,435 7.10%
-
NP to SH 12,735 14,424 15,424 15,387 12,596 9,352 8,435 7.10%
-
Tax Rate 25.40% 23.65% 25.58% 23.46% 24.76% 26.75% 25.22% -
Total Cost 73,118 71,794 67,373 64,684 61,050 57,340 54,709 4.95%
-
Net Worth 160,000 160,000 184,000 167,999 151,999 150,000 153,599 0.68%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 16,000 16,000 32,000 16,000 - 9,600 21,600 -4.87%
Div Payout % 125.64% 110.93% 207.47% 103.98% - 102.65% 256.08% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 160,000 160,000 184,000 167,999 151,999 150,000 153,599 0.68%
NOSH 800,000 800,000 800,000 800,000 800,000 120,000 120,000 37.16%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.83% 16.73% 18.63% 19.22% 17.10% 14.02% 13.36% -
ROE 7.96% 9.02% 8.38% 9.16% 8.29% 6.23% 5.49% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.73 10.78 10.35 10.01 9.21 55.58 52.62 -23.27%
EPS 1.59 1.80 1.93 1.92 1.57 7.79 7.03 -21.93%
DPS 2.00 2.00 4.00 2.00 0.00 8.00 18.00 -30.65%
NAPS 0.20 0.20 0.23 0.21 0.19 1.25 1.28 -26.59%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.73 10.78 10.35 10.01 9.21 8.34 7.89 5.25%
EPS 1.59 1.80 1.93 1.92 1.57 1.17 1.05 7.15%
DPS 2.00 2.00 4.00 2.00 0.00 1.20 2.70 -4.87%
NAPS 0.20 0.20 0.23 0.21 0.19 0.1875 0.192 0.68%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.95 1.09 1.17 1.29 0.805 6.42 2.83 -
P/RPS 8.85 10.11 11.30 12.89 8.74 11.55 5.38 8.64%
P/EPS 59.68 60.45 60.68 67.07 51.13 82.38 40.26 6.77%
EY 1.68 1.65 1.65 1.49 1.96 1.21 2.48 -6.28%
DY 2.11 1.83 3.42 1.55 0.00 1.25 6.36 -16.79%
P/NAPS 4.75 5.45 5.09 6.14 4.24 5.14 2.21 13.59%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/02/19 08/02/18 14/02/17 18/02/16 10/02/15 18/02/14 21/02/13 -
Price 1.06 1.07 1.18 1.32 0.90 6.95 3.04 -
P/RPS 9.88 9.93 11.40 13.19 9.78 12.51 5.78 9.34%
P/EPS 66.59 59.35 61.20 68.63 57.16 89.18 43.25 7.45%
EY 1.50 1.69 1.63 1.46 1.75 1.12 2.31 -6.94%
DY 1.89 1.87 3.39 1.52 0.00 1.15 5.92 -17.32%
P/NAPS 5.30 5.35 5.13 6.29 4.74 5.56 2.38 14.26%

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