[HUPSENG] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.56%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 72,407 71,106 64,450 59,873 61,794 58,672 51,180 5.94%
PBT 18,201 17,803 13,060 12,142 10,756 8,792 8,192 14.21%
Tax -4,606 -4,574 -3,502 -3,238 -2,738 -2,246 -2,120 13.79%
NP 13,595 13,229 9,558 8,904 8,018 6,546 6,072 14.36%
-
NP to SH 13,595 13,229 9,558 8,904 8,018 6,546 6,072 14.36%
-
Tax Rate 25.31% 25.69% 26.81% 26.67% 25.46% 25.55% 25.88% -
Total Cost 58,812 57,877 54,892 50,969 53,776 52,126 45,108 4.51%
-
Net Worth 160,000 167,999 100,000 140,399 142,835 153,459 148,800 1.21%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 12,000 1,200 - - 5,994 - -
Div Payout % - 90.71% 12.55% - - 91.58% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 160,000 167,999 100,000 140,399 142,835 153,459 148,800 1.21%
NOSH 800,000 800,000 80,000 120,000 120,029 119,890 120,000 37.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.78% 18.60% 14.83% 14.87% 12.98% 11.16% 11.86% -
ROE 8.50% 7.87% 9.56% 6.34% 5.61% 4.27% 4.08% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.05 8.89 80.56 49.89 51.48 48.94 42.65 -22.75%
EPS 1.70 1.65 1.19 7.42 6.68 5.46 5.06 -16.60%
DPS 0.00 1.50 1.50 0.00 0.00 5.00 0.00 -
NAPS 0.20 0.21 1.25 1.17 1.19 1.28 1.24 -26.20%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.05 8.89 8.06 7.48 7.72 7.33 6.40 5.93%
EPS 1.70 1.65 1.19 1.11 1.00 0.82 0.76 14.34%
DPS 0.00 1.50 0.15 0.00 0.00 0.75 0.00 -
NAPS 0.20 0.21 0.125 0.1755 0.1785 0.1918 0.186 1.21%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.32 0.92 7.80 3.49 1.95 1.76 1.50 -
P/RPS 14.58 10.35 9.68 6.99 3.79 3.60 3.52 26.69%
P/EPS 77.68 55.64 65.29 47.04 29.19 32.23 29.64 17.40%
EY 1.29 1.80 1.53 2.13 3.43 3.10 3.37 -14.77%
DY 0.00 1.63 0.19 0.00 0.00 2.84 0.00 -
P/NAPS 6.60 4.38 6.24 2.98 1.64 1.38 1.21 32.64%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 19/05/15 20/05/14 15/05/13 16/05/12 25/05/11 18/05/10 -
Price 1.38 0.97 1.15 3.72 2.34 1.80 1.76 -
P/RPS 15.25 10.91 1.43 7.46 4.55 3.68 4.13 24.29%
P/EPS 81.21 58.66 9.63 50.13 35.03 32.97 34.78 15.16%
EY 1.23 1.70 10.39 1.99 2.85 3.03 2.88 -13.20%
DY 0.00 1.55 1.30 0.00 0.00 2.78 0.00 -
P/NAPS 6.90 4.62 0.92 3.18 1.97 1.41 1.42 30.11%

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