[HUPSENG] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.45%
YoY- 12.89%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 282,919 280,435 255,264 247,859 249,663 233,168 215,255 4.65%
PBT 65,673 69,594 47,750 48,595 43,201 22,585 36,968 10.04%
Tax -16,304 -17,654 -12,847 -12,767 -11,463 -8,862 -9,528 9.35%
NP 49,369 51,940 34,903 35,828 31,738 13,723 27,440 10.27%
-
NP to SH 49,369 51,940 34,903 35,828 31,738 13,723 27,651 10.13%
-
Tax Rate 24.83% 25.37% 26.90% 26.27% 26.53% 39.24% 25.77% -
Total Cost 233,550 228,495 220,361 212,031 217,925 219,445 187,815 3.69%
-
Net Worth 167,999 167,999 151,999 141,599 145,200 151,075 152,444 1.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 32,000 44,000 22,800 39,600 26,407 17,991 19,206 8.87%
Div Payout % 64.82% 84.71% 65.32% 110.53% 83.21% 131.11% 69.46% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 167,999 167,999 151,999 141,599 145,200 151,075 152,444 1.63%
NOSH 800,000 800,000 800,000 120,000 120,000 119,901 120,034 37.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.45% 18.52% 13.67% 14.45% 12.71% 5.89% 12.75% -
ROE 29.39% 30.92% 22.96% 25.30% 21.86% 9.08% 18.14% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.36 35.05 31.91 206.55 208.05 194.47 179.33 -23.68%
EPS 6.17 6.49 4.36 29.86 26.45 11.45 23.04 -19.69%
DPS 4.00 5.50 2.85 33.00 22.00 15.00 16.00 -20.61%
NAPS 0.21 0.21 0.19 1.18 1.21 1.26 1.27 -25.89%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.36 35.05 31.91 30.98 31.21 29.15 26.91 4.65%
EPS 6.17 6.49 4.36 4.48 3.97 1.72 3.46 10.11%
DPS 4.00 5.50 2.85 4.95 3.30 2.25 2.40 8.87%
NAPS 0.21 0.21 0.19 0.177 0.1815 0.1888 0.1906 1.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.28 1.20 1.02 5.15 2.56 1.65 1.65 -
P/RPS 3.62 3.42 3.20 2.49 1.23 0.85 0.92 25.62%
P/EPS 20.74 18.48 23.38 17.25 9.68 14.42 7.16 19.37%
EY 4.82 5.41 4.28 5.80 10.33 6.94 13.96 -16.22%
DY 3.13 4.58 2.79 6.41 8.59 9.09 9.70 -17.16%
P/NAPS 6.10 5.71 5.37 4.36 2.12 1.31 1.30 29.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 17/11/15 12/11/14 13/11/13 21/11/12 14/11/11 16/11/10 -
Price 1.21 1.42 0.99 5.10 2.85 1.72 1.84 -
P/RPS 3.42 4.05 3.10 2.47 1.37 0.88 1.03 22.11%
P/EPS 19.61 21.87 22.69 17.08 10.78 15.03 7.99 16.12%
EY 5.10 4.57 4.41 5.85 9.28 6.65 12.52 -13.88%
DY 3.31 3.87 2.88 6.47 7.72 8.72 8.70 -14.86%
P/NAPS 5.76 6.76 5.21 4.32 2.36 1.37 1.45 25.82%

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