[HUPSENG] YoY Quarter Result on 31-Dec-2023 [#4]

Announcement Date
19-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 5.08%
YoY- 10.0%
View:
Show?
Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 117,118 95,148 94,933 81,806 87,741 87,798 85,853 5.30%
PBT 22,323 17,897 16,761 13,240 13,726 15,927 17,072 4.56%
Tax -4,984 -4,216 -4,324 -3,530 -3,801 -3,548 -4,337 2.34%
NP 17,339 13,681 12,437 9,710 9,925 12,379 12,735 5.27%
-
NP to SH 17,339 13,681 12,437 9,710 9,925 12,379 12,735 5.27%
-
Tax Rate 22.33% 23.56% 25.80% 26.66% 27.69% 22.28% 25.40% -
Total Cost 99,779 81,467 82,496 72,096 77,816 75,419 73,118 5.31%
-
Net Worth 159,806 160,000 144,000 136,000 136,000 151,999 160,000 -0.02%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 15,980 16,000 8,000 8,000 16,000 16,000 16,000 -0.02%
Div Payout % 92.17% 116.95% 64.32% 82.39% 161.21% 129.25% 125.64% -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 159,806 160,000 144,000 136,000 136,000 151,999 160,000 -0.02%
NOSH 799,032 800,000 800,000 800,000 800,000 800,000 800,000 -0.02%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 14.80% 14.38% 13.10% 11.87% 11.31% 14.10% 14.83% -
ROE 10.85% 8.55% 8.64% 7.14% 7.30% 8.14% 7.96% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 14.66 11.89 11.87 10.23 10.97 10.97 10.73 5.33%
EPS 2.17 1.71 1.55 1.21 1.24 1.55 1.59 5.31%
DPS 2.00 2.00 1.00 1.00 2.00 2.00 2.00 0.00%
NAPS 0.20 0.20 0.18 0.17 0.17 0.19 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 14.66 11.91 11.88 10.24 10.98 10.99 10.74 5.31%
EPS 2.17 1.71 1.56 1.22 1.24 1.55 1.59 5.31%
DPS 2.00 2.00 1.00 1.00 2.00 2.00 2.00 0.00%
NAPS 0.20 0.2002 0.1802 0.1702 0.1702 0.1902 0.2002 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 1.22 0.785 0.715 0.875 0.95 0.90 0.95 -
P/RPS 8.32 6.60 6.03 8.56 8.66 8.20 8.85 -1.02%
P/EPS 56.22 45.90 45.99 72.09 76.57 58.16 59.68 -0.98%
EY 1.78 2.18 2.17 1.39 1.31 1.72 1.68 0.96%
DY 1.64 2.55 1.40 1.14 2.11 2.22 2.11 -4.10%
P/NAPS 6.10 3.93 3.97 5.15 5.59 4.74 4.75 4.25%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 10/02/25 19/02/24 14/02/23 16/02/22 17/02/21 10/02/20 19/02/19 -
Price 1.09 0.81 0.77 0.87 0.94 0.915 1.06 -
P/RPS 7.44 6.81 6.49 8.51 8.57 8.34 9.88 -4.61%
P/EPS 50.23 47.36 49.53 71.68 75.77 59.13 66.59 -4.58%
EY 1.99 2.11 2.02 1.40 1.32 1.69 1.50 4.81%
DY 1.83 2.47 1.30 1.15 2.13 2.19 1.89 -0.53%
P/NAPS 5.45 4.05 4.28 5.12 5.53 4.82 5.30 0.46%

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