[HUPSENG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.72%
YoY- 66.04%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 288,161 268,874 255,984 245,897 243,353 226,563 210,075 5.40%
PBT 73,353 56,468 51,000 45,737 29,613 33,342 34,038 13.63%
Tax -18,256 -14,650 -13,601 -12,310 -9,481 -9,529 -8,530 13.50%
NP 55,097 41,818 37,399 33,427 20,132 23,813 25,508 13.68%
-
NP to SH 55,097 41,818 37,399 33,427 20,132 23,813 25,719 13.52%
-
Tax Rate 24.89% 25.94% 26.67% 26.91% 32.02% 28.58% 25.06% -
Total Cost 233,064 227,056 218,585 212,470 223,221 202,750 184,567 3.96%
-
Net Worth 160,000 167,999 100,000 140,399 142,835 153,459 148,800 1.21%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 48,000 24,000 28,800 36,007 23,997 20,398 10,050 29.74%
Div Payout % 87.12% 57.39% 77.01% 107.72% 119.20% 85.66% 39.08% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 160,000 167,999 100,000 140,399 142,835 153,459 148,800 1.21%
NOSH 800,000 800,000 80,000 120,000 120,029 119,890 120,000 37.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.12% 15.55% 14.61% 13.59% 8.27% 10.51% 12.14% -
ROE 34.44% 24.89% 37.40% 23.81% 14.09% 15.52% 17.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.02 33.61 319.98 204.91 202.74 188.98 175.06 -23.14%
EPS 6.89 5.23 46.75 27.86 16.77 19.86 21.43 -17.21%
DPS 6.00 3.00 36.00 30.00 20.00 17.00 8.38 -5.41%
NAPS 0.20 0.21 1.25 1.17 1.19 1.28 1.24 -26.20%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.02 33.61 32.00 30.74 30.42 28.32 26.26 5.40%
EPS 6.89 5.23 4.67 4.18 2.52 2.98 3.21 13.56%
DPS 6.00 3.00 3.60 4.50 3.00 2.55 1.26 29.67%
NAPS 0.20 0.21 0.125 0.1755 0.1785 0.1918 0.186 1.21%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.32 0.92 7.80 3.49 1.95 1.76 1.50 -
P/RPS 3.66 2.74 2.44 1.70 0.96 0.93 0.86 27.27%
P/EPS 19.17 17.60 16.68 12.53 11.63 8.86 7.00 18.26%
EY 5.22 5.68 5.99 7.98 8.60 11.29 14.29 -15.43%
DY 4.55 3.26 4.62 8.60 10.26 9.66 5.58 -3.34%
P/NAPS 6.60 4.38 6.24 2.98 1.64 1.38 1.21 32.64%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 19/05/15 20/05/14 15/05/13 16/05/12 25/05/11 18/05/10 -
Price 1.38 0.97 1.15 3.72 2.34 1.80 1.76 -
P/RPS 3.83 2.89 0.36 1.82 1.15 0.95 1.01 24.85%
P/EPS 20.04 18.56 2.46 13.35 13.95 9.06 8.21 16.02%
EY 4.99 5.39 40.65 7.49 7.17 11.03 12.18 -13.80%
DY 4.35 3.09 31.30 8.06 8.55 9.44 4.76 -1.48%
P/NAPS 6.90 4.62 0.92 3.18 1.97 1.41 1.42 30.11%

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