[HUPSENG] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -11.37%
YoY- -33.19%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 325,318 292,348 329,194 315,015 305,628 302,956 287,092 2.10%
PBT 39,340 33,173 50,800 54,947 57,151 58,831 63,606 -7.69%
Tax -10,365 -9,030 -14,661 -13,803 -15,202 -14,818 -16,216 -7.18%
NP 28,975 24,143 36,139 41,144 41,949 44,013 47,390 -7.86%
-
NP to SH 28,975 24,143 36,139 41,144 41,949 44,013 47,390 -7.86%
-
Tax Rate 26.35% 27.22% 28.86% 25.12% 26.60% 25.19% 25.49% -
Total Cost 296,343 268,205 293,055 273,871 263,679 258,943 239,702 3.59%
-
Net Worth 144,000 136,000 136,000 144,000 151,999 160,000 160,000 -1.73%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 32,000 20,000 48,000 48,000 48,000 48,000 48,000 -6.53%
Div Payout % 110.44% 82.84% 132.82% 116.66% 114.42% 109.06% 101.29% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 144,000 136,000 136,000 144,000 151,999 160,000 160,000 -1.73%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 8.91% 8.26% 10.98% 13.06% 13.73% 14.53% 16.51% -
ROE 20.12% 17.75% 26.57% 28.57% 27.60% 27.51% 29.62% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 40.66 36.54 41.15 39.38 38.20 37.87 35.89 2.10%
EPS 3.62 3.02 4.52 5.14 5.24 5.50 5.92 -7.86%
DPS 4.00 2.50 6.00 6.00 6.00 6.00 6.00 -6.53%
NAPS 0.18 0.17 0.17 0.18 0.19 0.20 0.20 -1.73%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 40.66 36.54 41.15 39.38 38.20 37.87 35.89 2.10%
EPS 3.62 3.02 4.52 5.14 5.24 5.50 5.92 -7.86%
DPS 4.00 2.50 6.00 6.00 6.00 6.00 6.00 -6.53%
NAPS 0.18 0.17 0.17 0.18 0.19 0.20 0.20 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.71 0.825 0.935 0.875 1.00 1.04 1.19 -
P/RPS 1.75 2.26 2.27 2.22 2.62 2.75 3.32 -10.11%
P/EPS 19.60 27.34 20.70 17.01 19.07 18.90 20.09 -0.41%
EY 5.10 3.66 4.83 5.88 5.24 5.29 4.98 0.39%
DY 5.63 3.03 6.42 6.86 6.00 5.77 5.04 1.86%
P/NAPS 3.94 4.85 5.50 4.86 5.26 5.20 5.95 -6.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 19/05/22 19/05/21 20/05/20 14/05/19 15/05/18 15/05/17 -
Price 0.725 0.83 0.94 0.995 0.985 1.16 1.20 -
P/RPS 1.78 2.27 2.28 2.53 2.58 3.06 3.34 -9.95%
P/EPS 20.02 27.50 20.81 19.35 18.78 21.08 20.26 -0.19%
EY 5.00 3.64 4.81 5.17 5.32 4.74 4.94 0.20%
DY 5.52 3.01 6.38 6.03 6.09 5.17 5.00 1.66%
P/NAPS 4.03 4.88 5.53 5.53 5.18 5.80 6.00 -6.41%

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