[HUPSENG] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 9.62%
YoY- 11.82%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 302,956 287,092 288,161 268,874 255,984 245,897 243,353 3.71%
PBT 58,831 63,606 73,353 56,468 51,000 45,737 29,613 12.11%
Tax -14,818 -16,216 -18,256 -14,650 -13,601 -12,310 -9,481 7.72%
NP 44,013 47,390 55,097 41,818 37,399 33,427 20,132 13.91%
-
NP to SH 44,013 47,390 55,097 41,818 37,399 33,427 20,132 13.91%
-
Tax Rate 25.19% 25.49% 24.89% 25.94% 26.67% 26.91% 32.02% -
Total Cost 258,943 239,702 233,064 227,056 218,585 212,470 223,221 2.50%
-
Net Worth 160,000 160,000 160,000 167,999 100,000 140,399 142,835 1.90%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 48,000 48,000 48,000 24,000 28,800 36,007 23,997 12.24%
Div Payout % 109.06% 101.29% 87.12% 57.39% 77.01% 107.72% 119.20% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 160,000 160,000 160,000 167,999 100,000 140,399 142,835 1.90%
NOSH 800,000 800,000 800,000 800,000 80,000 120,000 120,029 37.16%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.53% 16.51% 19.12% 15.55% 14.61% 13.59% 8.27% -
ROE 27.51% 29.62% 34.44% 24.89% 37.40% 23.81% 14.09% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.87 35.89 36.02 33.61 319.98 204.91 202.74 -24.38%
EPS 5.50 5.92 6.89 5.23 46.75 27.86 16.77 -16.94%
DPS 6.00 6.00 6.00 3.00 36.00 30.00 20.00 -18.17%
NAPS 0.20 0.20 0.20 0.21 1.25 1.17 1.19 -25.70%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.87 35.89 36.02 33.61 32.00 30.74 30.42 3.71%
EPS 5.50 5.92 6.89 5.23 4.67 4.18 2.52 13.88%
DPS 6.00 6.00 6.00 3.00 3.60 4.50 3.00 12.24%
NAPS 0.20 0.20 0.20 0.21 0.125 0.1755 0.1785 1.91%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.04 1.19 1.32 0.92 7.80 3.49 1.95 -
P/RPS 2.75 3.32 3.66 2.74 2.44 1.70 0.96 19.16%
P/EPS 18.90 20.09 19.17 17.60 16.68 12.53 11.63 8.42%
EY 5.29 4.98 5.22 5.68 5.99 7.98 8.60 -7.77%
DY 5.77 5.04 4.55 3.26 4.62 8.60 10.26 -9.14%
P/NAPS 5.20 5.95 6.60 4.38 6.24 2.98 1.64 21.19%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 15/05/17 19/05/16 19/05/15 20/05/14 15/05/13 16/05/12 -
Price 1.16 1.20 1.38 0.97 1.15 3.72 2.34 -
P/RPS 3.06 3.34 3.83 2.89 0.36 1.82 1.15 17.70%
P/EPS 21.08 20.26 20.04 18.56 2.46 13.35 13.95 7.11%
EY 4.74 4.94 4.99 5.39 40.65 7.49 7.17 -6.66%
DY 5.17 5.00 4.35 3.09 31.30 8.06 8.55 -8.03%
P/NAPS 5.80 6.00 6.90 4.62 0.92 3.18 1.97 19.70%

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