[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
06-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 75.1%
YoY- 28.23%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 278,231 173,802 93,565 357,271 262,123 167,933 86,384 117.63%
PBT 51,443 30,812 18,662 60,008 42,111 24,727 13,087 148.45%
Tax -11,171 -7,812 -4,690 -14,922 -10,706 -6,342 -3,422 119.58%
NP 40,272 23,000 13,972 45,086 31,405 18,385 9,665 158.26%
-
NP to SH 40,272 23,000 13,972 45,086 31,405 18,385 9,665 158.26%
-
Tax Rate 21.72% 25.35% 25.13% 24.87% 25.42% 25.65% 26.15% -
Total Cost 237,959 150,802 79,593 312,185 230,718 149,548 76,719 112.24%
-
Net Worth 167,999 167,999 160,000 160,000 151,999 144,000 144,000 10.79%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 40,000 16,000 - 32,000 16,000 16,000 8,000 191.54%
Div Payout % 99.32% 69.57% - 70.98% 50.95% 87.03% 82.77% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 167,999 167,999 160,000 160,000 151,999 144,000 144,000 10.79%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 14.47% 13.23% 14.93% 12.62% 11.98% 10.95% 11.19% -
ROE 23.97% 13.69% 8.73% 28.18% 20.66% 12.77% 6.71% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 34.78 21.73 11.70 44.66 32.77 20.99 10.80 117.60%
EPS 5.03 2.88 1.75 5.64 3.93 2.30 1.21 157.86%
DPS 5.00 2.00 0.00 4.00 2.00 2.00 1.00 191.54%
NAPS 0.21 0.21 0.20 0.20 0.19 0.18 0.18 10.79%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 34.78 21.73 11.70 44.66 32.77 20.99 10.80 117.60%
EPS 5.03 2.88 1.75 5.64 3.93 2.30 1.21 157.86%
DPS 5.00 2.00 0.00 4.00 2.00 2.00 1.00 191.54%
NAPS 0.21 0.21 0.20 0.20 0.19 0.18 0.18 10.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.02 1.22 0.815 0.785 0.705 0.635 0.71 -
P/RPS 2.93 5.62 6.97 1.76 2.15 3.03 6.58 -41.60%
P/EPS 20.26 42.43 46.66 13.93 17.96 27.63 58.77 -50.73%
EY 4.94 2.36 2.14 7.18 5.57 3.62 1.70 103.23%
DY 4.90 1.64 0.00 5.10 2.84 3.15 1.41 128.91%
P/NAPS 4.86 5.81 4.08 3.93 3.71 3.53 3.94 14.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 06/11/24 07/08/24 16/05/24 19/02/24 08/11/23 09/08/23 18/05/23 -
Price 1.10 1.06 0.875 0.81 0.72 0.655 0.725 -
P/RPS 3.16 4.88 7.48 1.81 2.20 3.12 6.71 -39.38%
P/EPS 21.85 36.87 50.10 14.37 18.34 28.50 60.01 -48.91%
EY 4.58 2.71 2.00 6.96 5.45 3.51 1.67 95.56%
DY 4.55 1.89 0.00 4.94 2.78 3.05 1.38 121.04%
P/NAPS 5.24 5.05 4.38 4.05 3.79 3.64 4.03 19.07%

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