[HUPSENG] QoQ 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- 91.32%
YoY- 32.66%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 104,429 80,237 93,565 95,148 94,190 81,549 86,384 13.44%
PBT 20,631 12,150 18,662 17,897 17,384 11,640 13,087 35.34%
Tax -3,359 -3,122 -4,690 -4,216 -4,364 -2,920 -3,422 -1.22%
NP 17,272 9,028 13,972 13,681 13,020 8,720 9,665 47.10%
-
NP to SH 17,272 9,028 13,972 13,681 13,020 8,720 9,665 47.10%
-
Tax Rate 16.28% 25.70% 25.13% 23.56% 25.10% 25.09% 26.15% -
Total Cost 87,157 71,209 79,593 81,467 81,170 72,829 76,719 8.85%
-
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 24,000 16,000 - 16,000 - 8,000 8,000 107.59%
Div Payout % 138.95% 177.23% - 116.95% - 91.74% 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 16.54% 11.25% 14.93% 14.38% 13.82% 10.69% 11.19% -
ROE 10.28% 5.37% 8.73% 8.55% 8.57% 6.06% 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 13.05 10.03 11.70 11.89 11.77 10.19 10.80 13.40%
EPS 2.16 1.13 1.75 1.71 1.63 1.09 1.21 47.00%
DPS 3.00 2.00 0.00 2.00 0.00 1.00 1.00 107.59%
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 13.05 10.03 11.70 11.89 11.77 10.19 10.80 13.40%
EPS 2.16 1.13 1.75 1.71 1.63 1.09 1.21 47.00%
DPS 3.00 2.00 0.00 2.00 0.00 1.00 1.00 107.59%
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 7.81 12.16 6.97 6.60 5.99 6.23 6.58 12.06%
P/EPS 47.24 108.11 46.66 45.90 43.32 58.26 58.77 -13.51%
EY 2.12 0.93 2.14 2.18 2.31 1.72 1.70 15.81%
DY 2.94 1.64 0.00 2.55 0.00 1.57 1.41 62.99%
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 8.43 10.57 7.48 6.81 6.12 6.43 6.71 16.38%
P/EPS 50.95 93.93 50.10 47.36 44.24 60.09 60.01 -10.31%
EY 1.96 1.06 2.00 2.11 2.26 1.66 1.67 11.23%
DY 2.73 1.89 0.00 2.47 0.00 1.53 1.38 57.39%
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