[HUPSENG] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 11.5%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 303,442 290,489 282,774 271,860 258,112 246,007 246,037 3.55%
PBT 58,486 61,824 67,769 62,759 49,691 47,495 31,825 10.66%
Tax -14,721 -15,843 -16,792 -16,131 -13,258 -12,523 -10,659 5.52%
NP 43,765 45,981 50,977 46,628 36,433 34,972 21,166 12.86%
-
NP to SH 43,765 45,981 50,977 46,628 36,433 34,972 21,166 12.86%
-
Tax Rate 25.17% 25.63% 24.78% 25.70% 26.68% 26.37% 33.49% -
Total Cost 259,677 244,508 231,797 225,232 221,679 211,035 224,871 2.42%
-
Net Worth 167,999 167,999 175,999 167,999 151,999 151,199 152,483 1.62%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 48,000 48,000 48,000 40,000 10,800 39,600 32,402 6.76%
Div Payout % 109.68% 104.39% 94.16% 85.79% 29.64% 113.23% 153.09% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 167,999 167,999 175,999 167,999 151,999 151,199 152,483 1.62%
NOSH 800,000 800,000 800,000 800,000 800,000 120,000 120,065 37.15%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.42% 15.83% 18.03% 17.15% 14.12% 14.22% 8.60% -
ROE 26.05% 27.37% 28.96% 27.75% 23.97% 23.13% 13.88% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.93 36.31 35.35 33.98 32.26 205.01 204.92 -24.49%
EPS 5.47 5.75 6.37 5.83 4.55 29.14 17.63 -17.71%
DPS 6.00 6.00 6.00 5.00 1.35 33.00 27.00 -22.16%
NAPS 0.21 0.21 0.22 0.21 0.19 1.26 1.27 -25.90%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.93 36.31 35.35 33.98 32.26 30.75 30.75 3.55%
EPS 5.47 5.75 6.37 5.83 4.55 4.37 2.65 12.83%
DPS 6.00 6.00 6.00 5.00 1.35 4.95 4.05 6.76%
NAPS 0.21 0.21 0.22 0.21 0.19 0.189 0.1906 1.62%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.07 1.21 1.34 1.19 1.15 3.96 2.67 -
P/RPS 2.82 3.33 3.79 3.50 3.56 1.93 1.30 13.76%
P/EPS 19.56 21.05 21.03 20.42 25.25 13.59 15.15 4.34%
EY 5.11 4.75 4.76 4.90 3.96 7.36 6.60 -4.17%
DY 5.61 4.96 4.48 4.20 1.17 8.33 10.11 -9.34%
P/NAPS 5.10 5.76 6.09 5.67 6.05 3.14 2.10 15.92%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 15/08/17 18/08/16 18/08/15 13/08/14 21/08/13 14/08/12 -
Price 1.10 1.20 1.28 1.19 1.13 4.53 2.60 -
P/RPS 2.90 3.30 3.62 3.50 3.50 2.21 1.27 14.74%
P/EPS 20.11 20.88 20.09 20.42 24.81 15.54 14.75 5.29%
EY 4.97 4.79 4.98 4.90 4.03 6.43 6.78 -5.04%
DY 5.45 5.00 4.69 4.20 1.19 7.28 10.38 -10.17%
P/NAPS 5.24 5.71 5.82 5.67 5.95 3.60 2.05 16.92%

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