[HUPSENG] YoY Annualized Quarter 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- 9.45%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 289,628 284,424 257,800 239,492 247,176 235,048 204,720 5.94%
PBT 72,804 71,212 52,240 48,568 43,024 35,168 32,768 14.21%
Tax -18,424 -18,296 -14,008 -12,952 -10,952 -8,984 -8,480 13.79%
NP 54,380 52,916 38,232 35,616 32,072 26,184 24,288 14.36%
-
NP to SH 54,380 52,916 38,232 35,616 32,072 26,184 24,288 14.36%
-
Tax Rate 25.31% 25.69% 26.81% 26.67% 25.46% 25.55% 25.88% -
Total Cost 235,248 231,508 219,568 203,876 215,104 208,864 180,432 4.51%
-
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 4,800 - - 23,978 - -
Div Payout % - 90.71% 12.55% - - 91.58% - -
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 18.78% 18.60% 14.83% 14.87% 12.98% 11.14% 11.86% -
ROE 33.99% 31.50% 38.23% 25.37% 22.45% 17.06% 16.32% -
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 36.20 35.55 322.25 199.58 205.93 196.05 170.60 -22.75%
EPS 6.80 6.60 4.76 29.68 26.72 21.84 20.24 -16.60%
DPS 0.00 6.00 6.00 0.00 0.00 20.00 0.00 -
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 36.20 35.55 32.23 29.94 30.90 29.38 25.59 5.94%
EPS 6.80 6.60 4.78 4.45 4.01 3.27 3.04 14.34%
DPS 0.00 6.00 0.60 0.00 0.00 3.00 0.00 -
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 3.65 2.59 2.42 1.75 0.95 0.90 0.88 26.72%
P/EPS 19.42 13.91 16.32 11.76 7.30 8.06 7.41 17.40%
EY 5.15 7.19 6.13 8.50 13.70 12.41 13.49 -14.81%
DY 0.00 6.52 0.77 0.00 0.00 11.36 0.00 -
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 3.81 2.73 0.36 1.86 1.14 0.92 1.03 24.33%
P/EPS 20.30 14.66 2.41 12.53 8.76 8.24 8.70 15.15%
EY 4.93 6.82 41.56 7.98 11.42 12.13 11.50 -13.15%
DY 0.00 6.19 5.22 0.00 0.00 11.11 0.00 -
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