[HUPSENG] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -11.32%
YoY- -28.56%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 357,056 305,067 301,768 327,382 307,594 307,738 296,244 3.15%
PBT 58,872 31,920 37,778 52,809 57,266 59,599 61,259 -0.65%
Tax -15,030 -8,566 -10,323 -14,376 -15,379 -14,951 -15,772 -0.79%
NP 43,842 23,354 27,455 38,433 41,887 44,648 45,487 -0.61%
-
NP to SH 43,842 23,354 27,455 38,433 41,887 44,648 45,487 -0.61%
-
Tax Rate 25.53% 26.84% 27.33% 27.22% 26.86% 25.09% 25.75% -
Total Cost 313,214 281,713 274,313 288,949 265,707 263,090 250,757 3.77%
-
Net Worth 151,999 136,000 127,999 144,000 151,999 160,000 167,999 -1.65%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 24,000 24,000 28,000 48,000 48,000 48,000 64,000 -15.07%
Div Payout % 54.74% 102.77% 101.99% 124.89% 114.59% 107.51% 140.70% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 151,999 136,000 127,999 144,000 151,999 160,000 167,999 -1.65%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.28% 7.66% 9.10% 11.74% 13.62% 14.51% 15.35% -
ROE 28.84% 17.17% 21.45% 26.69% 27.56% 27.90% 27.08% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 44.63 38.13 37.72 40.92 38.45 38.47 37.03 3.15%
EPS 5.48 2.92 3.43 4.80 5.24 5.58 5.69 -0.62%
DPS 3.00 3.00 3.50 6.00 6.00 6.00 8.00 -15.07%
NAPS 0.19 0.17 0.16 0.18 0.19 0.20 0.21 -1.65%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 44.63 38.13 37.72 40.92 38.45 38.47 37.03 3.15%
EPS 5.48 2.92 3.43 4.80 5.24 5.58 5.69 -0.62%
DPS 3.00 3.00 3.50 6.00 6.00 6.00 8.00 -15.07%
NAPS 0.19 0.17 0.16 0.18 0.19 0.20 0.21 -1.65%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.705 0.66 0.935 0.92 0.93 1.02 1.16 -
P/RPS 1.58 1.73 2.48 2.25 2.42 2.65 3.13 -10.76%
P/EPS 12.86 22.61 27.24 19.15 17.76 18.28 20.40 -7.39%
EY 7.77 4.42 3.67 5.22 5.63 5.47 4.90 7.98%
DY 4.26 4.55 3.74 6.52 6.45 5.88 6.90 -7.71%
P/NAPS 3.71 3.88 5.84 5.11 4.89 5.10 5.52 -6.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 08/11/23 09/11/22 10/11/21 18/11/20 19/11/19 21/11/18 15/11/17 -
Price 0.72 0.65 0.90 0.955 0.905 1.06 1.12 -
P/RPS 1.61 1.70 2.39 2.33 2.35 2.76 3.02 -9.94%
P/EPS 13.14 22.27 26.22 19.88 17.28 18.99 19.70 -6.52%
EY 7.61 4.49 3.81 5.03 5.79 5.27 5.08 6.96%
DY 4.17 4.62 3.89 6.28 6.63 5.66 7.14 -8.56%
P/NAPS 3.79 3.82 5.63 5.31 4.76 5.30 5.33 -5.52%

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