[HUPSENG] YoY TTM 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- 8.56%
YoY- 23.06%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 373,379 357,056 305,067 301,768 327,382 307,594 307,738 3.27%
PBT 69,340 58,872 31,920 37,778 52,809 57,266 59,599 2.55%
Tax -15,387 -15,030 -8,566 -10,323 -14,376 -15,379 -14,951 0.47%
NP 53,953 43,842 23,354 27,455 38,433 41,887 44,648 3.20%
-
NP to SH 53,953 43,842 23,354 27,455 38,433 41,887 44,648 3.20%
-
Tax Rate 22.19% 25.53% 26.84% 27.33% 27.22% 26.86% 25.09% -
Total Cost 319,426 313,214 281,713 274,313 288,949 265,707 263,090 3.28%
-
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 56,000 24,000 24,000 28,000 48,000 48,000 48,000 2.60%
Div Payout % 103.79% 54.74% 102.77% 101.99% 124.89% 114.59% 107.51% -
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 14.45% 12.28% 7.66% 9.10% 11.74% 13.62% 14.51% -
ROE 32.11% 28.84% 17.17% 21.45% 26.69% 27.56% 27.90% -
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 46.67 44.63 38.13 37.72 40.92 38.45 38.47 3.26%
EPS 6.74 5.48 2.92 3.43 4.80 5.24 5.58 3.19%
DPS 7.00 3.00 3.00 3.50 6.00 6.00 6.00 2.60%
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 46.67 44.63 38.13 37.72 40.92 38.45 38.47 3.26%
EPS 6.74 5.48 2.92 3.43 4.80 5.24 5.58 3.19%
DPS 7.00 3.00 3.00 3.50 6.00 6.00 6.00 2.60%
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 2.19 1.58 1.73 2.48 2.25 2.42 2.65 -3.12%
P/EPS 15.12 12.86 22.61 27.24 19.15 17.76 18.28 -3.11%
EY 6.61 7.77 4.42 3.67 5.22 5.63 5.47 3.20%
DY 6.86 4.26 4.55 3.74 6.52 6.45 5.88 2.60%
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 2.36 1.61 1.70 2.39 2.33 2.35 2.76 -2.57%
P/EPS 16.31 13.14 22.27 26.22 19.88 17.28 18.99 -2.50%
EY 6.13 7.61 4.49 3.81 5.03 5.79 5.27 2.54%
DY 6.36 4.17 4.62 3.89 6.28 6.63 5.66 1.96%
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