[HUPSENG] YoY Quarter Result on 31-Mar-2017 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -24.93%
YoY- -14.83%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 80,876 75,400 77,145 73,854 72,407 71,106 64,450 3.85%
PBT 13,115 14,289 14,916 15,511 18,201 17,803 13,060 0.07%
Tax -3,407 -4,194 -3,811 -3,932 -4,606 -4,574 -3,502 -0.45%
NP 9,708 10,095 11,105 11,579 13,595 13,229 9,558 0.25%
-
NP to SH 9,708 10,095 11,105 11,579 13,595 13,229 9,558 0.25%
-
Tax Rate 25.98% 29.35% 25.55% 25.35% 25.31% 25.69% 26.81% -
Total Cost 71,168 65,305 66,040 62,275 58,812 57,877 54,892 4.41%
-
Net Worth 144,000 151,999 160,000 160,000 160,000 167,999 100,000 6.25%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 12,000 1,200 -
Div Payout % - - - - - 90.71% 12.55% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 144,000 151,999 160,000 160,000 160,000 167,999 100,000 6.25%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 80,000 46.72%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.00% 13.39% 14.39% 15.68% 18.78% 18.60% 14.83% -
ROE 6.74% 6.64% 6.94% 7.24% 8.50% 7.87% 9.56% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 10.11 9.43 9.64 9.23 9.05 8.89 80.56 -29.22%
EPS 1.21 1.26 1.39 1.45 1.70 1.65 1.19 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.18 0.19 0.20 0.20 0.20 0.21 1.25 -27.58%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 10.11 9.43 9.64 9.23 9.05 8.89 8.06 3.84%
EPS 1.21 1.26 1.39 1.45 1.70 1.65 1.19 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.15 -
NAPS 0.18 0.19 0.20 0.20 0.20 0.21 0.125 6.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.875 1.00 1.04 1.19 1.32 0.92 7.80 -
P/RPS 8.66 10.61 10.78 12.89 14.58 10.35 9.68 -1.83%
P/EPS 72.11 79.25 74.92 82.22 77.68 55.64 65.29 1.66%
EY 1.39 1.26 1.33 1.22 1.29 1.80 1.53 -1.58%
DY 0.00 0.00 0.00 0.00 0.00 1.63 0.19 -
P/NAPS 4.86 5.26 5.20 5.95 6.60 4.38 6.24 -4.07%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 14/05/19 15/05/18 15/05/17 19/05/16 19/05/15 20/05/14 -
Price 1.01 0.985 1.16 1.20 1.38 0.97 1.15 -
P/RPS 9.99 10.45 12.03 13.00 15.25 10.91 1.43 38.22%
P/EPS 83.23 78.06 83.57 82.91 81.21 58.66 9.63 43.20%
EY 1.20 1.28 1.20 1.21 1.23 1.70 10.39 -30.19%
DY 0.00 0.00 0.00 0.00 0.00 1.55 1.30 -
P/NAPS 5.61 5.18 5.80 6.00 6.90 4.62 0.92 35.12%

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