[HUPSENG] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.62%
YoY- 65.23%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 282,774 271,860 258,112 246,007 246,037 234,262 210,265 5.05%
PBT 67,769 62,759 49,691 47,495 31,825 33,620 34,159 12.08%
Tax -16,792 -16,131 -13,258 -12,523 -10,659 -9,386 -8,616 11.75%
NP 50,977 46,628 36,433 34,972 21,166 24,234 25,543 12.19%
-
NP to SH 50,977 46,628 36,433 34,972 21,166 24,234 25,754 12.04%
-
Tax Rate 24.78% 25.70% 26.68% 26.37% 33.49% 27.92% 25.22% -
Total Cost 231,797 225,232 221,679 211,035 224,871 210,028 184,722 3.85%
-
Net Worth 175,999 167,999 151,999 151,199 152,483 154,857 151,239 2.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 48,000 40,000 10,800 39,600 32,402 20,399 10,804 28.18%
Div Payout % 94.16% 85.79% 29.64% 113.23% 153.09% 84.18% 41.95% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 175,999 167,999 151,999 151,199 152,483 154,857 151,239 2.55%
NOSH 800,000 800,000 800,000 120,000 120,065 120,044 120,031 37.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.03% 17.15% 14.12% 14.22% 8.60% 10.34% 12.15% -
ROE 28.96% 27.75% 23.97% 23.13% 13.88% 15.65% 17.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.35 33.98 32.26 205.01 204.92 195.15 175.18 -23.39%
EPS 6.37 5.83 4.55 29.14 17.63 20.19 21.46 -18.31%
DPS 6.00 5.00 1.35 33.00 27.00 17.00 9.00 -6.52%
NAPS 0.22 0.21 0.19 1.26 1.27 1.29 1.26 -25.21%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.35 33.98 32.26 30.75 30.75 29.28 26.28 5.06%
EPS 6.37 5.83 4.55 4.37 2.65 3.03 3.22 12.03%
DPS 6.00 5.00 1.35 4.95 4.05 2.55 1.35 28.19%
NAPS 0.22 0.21 0.19 0.189 0.1906 0.1936 0.189 2.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.34 1.19 1.15 3.96 2.67 1.80 1.55 -
P/RPS 3.79 3.50 3.56 1.93 1.30 0.92 0.88 27.52%
P/EPS 21.03 20.42 25.25 13.59 15.15 8.92 7.22 19.48%
EY 4.76 4.90 3.96 7.36 6.60 11.22 13.84 -16.28%
DY 4.48 4.20 1.17 8.33 10.11 9.44 5.81 -4.23%
P/NAPS 6.09 5.67 6.05 3.14 2.10 1.40 1.23 30.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 15/08/11 18/08/10 -
Price 1.28 1.19 1.13 4.53 2.60 1.75 1.80 -
P/RPS 3.62 3.50 3.50 2.21 1.27 0.90 1.03 23.28%
P/EPS 20.09 20.42 24.81 15.54 14.75 8.67 8.39 15.64%
EY 4.98 4.90 4.03 6.43 6.78 11.54 11.92 -13.52%
DY 4.69 4.20 1.19 7.28 10.38 9.71 5.00 -1.06%
P/NAPS 5.82 5.67 5.95 3.60 2.05 1.36 1.43 26.32%

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