[HUPSENG] YoY 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 104,429 94,190 70,194 64,785 87,265 76,650 74,639 5.75%
PBT 20,631 17,384 5,260 5,691 11,942 13,778 13,926 6.76%
Tax -3,359 -4,364 -1,424 -1,608 -4,356 -3,690 -3,580 -1.05%
NP 17,272 13,020 3,836 4,083 7,586 10,088 10,346 8.90%
-
NP to SH 17,272 13,020 3,836 4,083 7,586 10,088 10,346 8.90%
-
Tax Rate 16.28% 25.10% 27.07% 28.26% 36.48% 26.78% 25.71% -
Total Cost 87,157 81,170 66,358 60,702 79,679 66,562 64,293 5.19%
-
Net Worth 167,999 151,999 136,000 127,999 144,000 151,999 160,000 0.81%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 24,000 - 8,000 - 16,000 16,000 16,000 6.98%
Div Payout % 138.95% - 208.55% - 210.91% 158.60% 154.65% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 167,999 151,999 136,000 127,999 144,000 151,999 160,000 0.81%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.54% 13.82% 5.46% 6.30% 8.69% 13.16% 13.86% -
ROE 10.28% 8.57% 2.82% 3.19% 5.27% 6.64% 6.47% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.05 11.77 8.77 8.10 10.91 9.58 9.33 5.74%
EPS 2.16 1.63 0.48 0.51 0.95 1.26 1.29 8.96%
DPS 3.00 0.00 1.00 0.00 2.00 2.00 2.00 6.98%
NAPS 0.21 0.19 0.17 0.16 0.18 0.19 0.20 0.81%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.05 11.77 8.77 8.10 10.91 9.58 9.33 5.74%
EPS 2.16 1.63 0.48 0.51 0.95 1.26 1.29 8.96%
DPS 3.00 0.00 1.00 0.00 2.00 2.00 2.00 6.98%
NAPS 0.21 0.19 0.17 0.16 0.18 0.19 0.20 0.81%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.02 0.705 0.66 0.935 0.92 0.93 1.02 -
P/RPS 7.81 5.99 7.52 11.55 8.43 9.71 10.93 -5.44%
P/EPS 47.24 43.32 137.64 183.20 97.02 73.75 78.87 -8.18%
EY 2.12 2.31 0.73 0.55 1.03 1.36 1.27 8.90%
DY 2.94 0.00 1.52 0.00 2.17 2.15 1.96 6.98%
P/NAPS 4.86 3.71 3.88 5.84 5.11 4.89 5.10 -0.79%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 06/11/24 08/11/23 09/11/22 10/11/21 18/11/20 19/11/19 21/11/18 -
Price 1.10 0.72 0.65 0.90 0.955 0.905 1.06 -
P/RPS 8.43 6.12 7.41 11.11 8.75 9.45 11.36 -4.84%
P/EPS 50.95 44.24 135.56 176.34 100.71 71.77 81.96 -7.61%
EY 1.96 2.26 0.74 0.57 0.99 1.39 1.22 8.21%
DY 2.73 0.00 1.54 0.00 2.09 2.21 1.89 6.31%
P/NAPS 5.24 3.79 3.82 5.63 5.31 4.76 5.30 -0.18%

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