[HUPSENG] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -0.51%
YoY- -2.87%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 333,060 299,658 324,248 316,767 305,583 303,442 290,489 2.30%
PBT 46,748 32,351 44,029 54,645 57,414 58,486 61,824 -4.54%
Tax -12,090 -8,750 -13,071 -13,710 -15,269 -14,721 -15,843 -4.40%
NP 34,658 23,601 30,958 40,935 42,145 43,765 45,981 -4.60%
-
NP to SH 34,658 23,601 30,958 40,935 42,145 43,765 45,981 -4.60%
-
Tax Rate 25.86% 27.05% 29.69% 25.09% 26.59% 25.17% 25.63% -
Total Cost 298,402 276,057 293,290 275,832 263,438 259,677 244,508 3.37%
-
Net Worth 144,000 144,000 136,000 151,999 160,000 167,999 167,999 -2.53%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 32,000 16,000 44,000 48,000 48,000 48,000 48,000 -6.53%
Div Payout % 92.33% 67.79% 142.13% 117.26% 113.89% 109.68% 104.39% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 144,000 144,000 136,000 151,999 160,000 167,999 167,999 -2.53%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.41% 7.88% 9.55% 12.92% 13.79% 14.42% 15.83% -
ROE 24.07% 16.39% 22.76% 26.93% 26.34% 26.05% 27.37% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 41.63 37.46 40.53 39.60 38.20 37.93 36.31 2.30%
EPS 4.33 2.95 3.87 5.12 5.27 5.47 5.75 -4.61%
DPS 4.00 2.00 5.50 6.00 6.00 6.00 6.00 -6.53%
NAPS 0.18 0.18 0.17 0.19 0.20 0.21 0.21 -2.53%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 41.63 37.46 40.53 39.60 38.20 37.93 36.31 2.30%
EPS 4.33 2.95 3.87 5.12 5.27 5.47 5.75 -4.61%
DPS 4.00 2.00 5.50 6.00 6.00 6.00 6.00 -6.53%
NAPS 0.18 0.18 0.17 0.19 0.20 0.21 0.21 -2.53%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.635 0.765 0.945 0.95 0.94 1.07 1.21 -
P/RPS 1.53 2.04 2.33 2.40 2.46 2.82 3.33 -12.15%
P/EPS 14.66 25.93 24.42 18.57 17.84 19.56 21.05 -5.84%
EY 6.82 3.86 4.09 5.39 5.60 5.11 4.75 6.21%
DY 6.30 2.61 5.82 6.32 6.38 5.61 4.96 4.06%
P/NAPS 3.53 4.25 5.56 5.00 4.70 5.10 5.76 -7.83%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 09/08/23 10/08/22 11/08/21 12/08/20 21/08/19 15/08/18 15/08/17 -
Price 0.655 0.75 0.97 0.91 0.90 1.10 1.20 -
P/RPS 1.57 2.00 2.39 2.30 2.36 2.90 3.30 -11.64%
P/EPS 15.12 25.42 25.07 17.78 17.08 20.11 20.88 -5.23%
EY 6.61 3.93 3.99 5.62 5.85 4.97 4.79 5.51%
DY 6.11 2.67 5.67 6.59 6.67 5.45 5.00 3.39%
P/NAPS 3.64 4.17 5.71 4.79 4.50 5.24 5.71 -7.22%

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