[HUPSENG] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -0.85%
YoY- -3.32%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 318,194 295,833 327,325 309,539 307,373 299,665 285,645 1.81%
PBT 35,441 37,292 50,608 56,121 57,778 59,426 66,296 -9.90%
Tax -9,360 -10,052 -14,629 -14,590 -14,819 -14,939 -16,890 -9.36%
NP 26,081 27,240 35,979 41,531 42,959 44,487 49,406 -10.09%
-
NP to SH 26,081 27,240 35,979 41,531 42,959 44,487 49,406 -10.09%
-
Tax Rate 26.41% 26.95% 28.91% 26.00% 25.65% 25.14% 25.48% -
Total Cost 292,113 268,593 291,346 268,008 264,414 255,178 236,239 3.59%
-
Net Worth 144,000 136,000 136,000 151,999 160,000 160,000 184,000 -4.00%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 24,000 20,000 48,000 48,000 48,000 48,000 48,000 -10.90%
Div Payout % 92.02% 73.42% 133.41% 115.58% 111.73% 107.90% 97.15% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 144,000 136,000 136,000 151,999 160,000 160,000 184,000 -4.00%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.20% 9.21% 10.99% 13.42% 13.98% 14.85% 17.30% -
ROE 18.11% 20.03% 26.46% 27.32% 26.85% 27.80% 26.85% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 39.77 36.98 40.92 38.69 38.42 37.46 35.71 1.81%
EPS 3.26 3.41 4.50 5.19 5.37 5.56 6.18 -10.10%
DPS 3.00 2.50 6.00 6.00 6.00 6.00 6.00 -10.90%
NAPS 0.18 0.17 0.17 0.19 0.20 0.20 0.23 -4.00%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 39.77 36.98 40.92 38.69 38.42 37.46 35.71 1.81%
EPS 3.26 3.41 4.50 5.19 5.37 5.56 6.18 -10.10%
DPS 3.00 2.50 6.00 6.00 6.00 6.00 6.00 -10.90%
NAPS 0.18 0.17 0.17 0.19 0.20 0.20 0.23 -4.00%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.715 0.875 0.95 0.90 0.95 1.09 1.17 -
P/RPS 1.80 2.37 2.32 2.33 2.47 2.91 3.28 -9.51%
P/EPS 21.93 25.70 21.12 17.34 17.69 19.60 18.95 2.46%
EY 4.56 3.89 4.73 5.77 5.65 5.10 5.28 -2.41%
DY 4.20 2.86 6.32 6.67 6.32 5.50 5.13 -3.27%
P/NAPS 3.97 5.15 5.59 4.74 4.75 5.45 5.09 -4.05%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 14/02/23 16/02/22 17/02/21 10/02/20 19/02/19 08/02/18 14/02/17 -
Price 0.77 0.87 0.94 0.915 1.06 1.07 1.18 -
P/RPS 1.94 2.35 2.30 2.36 2.76 2.86 3.30 -8.46%
P/EPS 23.62 25.55 20.90 17.63 19.74 19.24 19.11 3.59%
EY 4.23 3.91 4.78 5.67 5.07 5.20 5.23 -3.47%
DY 3.90 2.87 6.38 6.56 5.66 5.61 5.08 -4.30%
P/NAPS 4.28 5.12 5.53 4.82 5.30 5.35 5.13 -2.97%

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