[HUPSENG] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 137.82%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 95,148 94,933 81,806 87,741 87,798 85,853 86,218 1.65%
PBT 17,897 16,761 13,240 13,726 15,927 17,072 18,893 -0.89%
Tax -4,216 -4,324 -3,530 -3,801 -3,548 -4,337 -4,469 -0.96%
NP 13,681 12,437 9,710 9,925 12,379 12,735 14,424 -0.87%
-
NP to SH 13,681 12,437 9,710 9,925 12,379 12,735 14,424 -0.87%
-
Tax Rate 23.56% 25.80% 26.66% 27.69% 22.28% 25.40% 23.65% -
Total Cost 81,467 82,496 72,096 77,816 75,419 73,118 71,794 2.12%
-
Net Worth 160,000 144,000 136,000 136,000 151,999 160,000 160,000 0.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 16,000 8,000 8,000 16,000 16,000 16,000 16,000 0.00%
Div Payout % 116.95% 64.32% 82.39% 161.21% 129.25% 125.64% 110.93% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 160,000 144,000 136,000 136,000 151,999 160,000 160,000 0.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.38% 13.10% 11.87% 11.31% 14.10% 14.83% 16.73% -
ROE 8.55% 8.64% 7.14% 7.30% 8.14% 7.96% 9.02% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.89 11.87 10.23 10.97 10.97 10.73 10.78 1.64%
EPS 1.71 1.55 1.21 1.24 1.55 1.59 1.80 -0.85%
DPS 2.00 1.00 1.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.20 0.18 0.17 0.17 0.19 0.20 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.89 11.87 10.23 10.97 10.97 10.73 10.78 1.64%
EPS 1.71 1.55 1.21 1.24 1.55 1.59 1.80 -0.85%
DPS 2.00 1.00 1.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.20 0.18 0.17 0.17 0.19 0.20 0.20 0.00%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.785 0.715 0.875 0.95 0.90 0.95 1.09 -
P/RPS 6.60 6.03 8.56 8.66 8.20 8.85 10.11 -6.85%
P/EPS 45.90 45.99 72.09 76.57 58.16 59.68 60.45 -4.48%
EY 2.18 2.17 1.39 1.31 1.72 1.68 1.65 4.74%
DY 2.55 1.40 1.14 2.11 2.22 2.11 1.83 5.68%
P/NAPS 3.93 3.97 5.15 5.59 4.74 4.75 5.45 -5.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 19/02/24 14/02/23 16/02/22 17/02/21 10/02/20 19/02/19 08/02/18 -
Price 0.81 0.77 0.87 0.94 0.915 1.06 1.07 -
P/RPS 6.81 6.49 8.51 8.57 8.34 9.88 9.93 -6.08%
P/EPS 47.36 49.53 71.68 75.77 59.13 66.59 59.35 -3.68%
EY 2.11 2.02 1.40 1.32 1.69 1.50 1.69 3.76%
DY 2.47 1.30 1.15 2.13 2.19 1.89 1.87 4.74%
P/NAPS 4.05 4.28 5.12 5.53 4.82 5.30 5.35 -4.53%

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