[HUPSENG] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 20.5%
YoY- 215.44%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 218,040 220,329 230,984 240,792 226,616 193,115 198,006 6.63%
PBT 39,816 21,341 22,306 23,648 19,824 6,125 7,118 214.78%
Tax -10,040 -5,270 -5,529 -5,592 -4,840 -1,367 -1,580 242.68%
NP 29,776 16,071 16,777 18,056 14,984 4,758 5,538 206.59%
-
NP to SH 29,776 16,071 16,777 18,056 14,984 4,758 5,538 206.59%
-
Tax Rate 25.22% 24.69% 24.79% 23.65% 24.41% 22.32% 22.20% -
Total Cost 188,264 204,258 214,206 222,736 211,632 188,357 192,468 -1.46%
-
Net Worth 133,164 125,976 126,610 122,972 118,263 114,000 120,057 7.14%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 17,995 4,439 5,920 - - 4,380 8,764 61.47%
Div Payout % 60.44% 27.62% 35.29% - - 92.06% 158.24% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 133,164 125,976 126,610 122,972 118,263 114,000 120,057 7.14%
NOSH 59,983 59,988 60,004 59,986 60,032 60,000 60,028 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.66% 7.29% 7.26% 7.50% 6.61% 2.46% 2.80% -
ROE 22.36% 12.76% 13.25% 14.68% 12.67% 4.17% 4.61% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 363.50 367.28 384.94 401.41 377.49 321.86 329.85 6.68%
EPS 49.64 26.79 27.96 30.10 24.96 7.93 9.23 206.64%
DPS 30.00 7.40 9.87 0.00 0.00 7.30 14.60 61.55%
NAPS 2.22 2.10 2.11 2.05 1.97 1.90 2.00 7.19%
Adjusted Per Share Value based on latest NOSH - 60,022
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 27.26 27.54 28.87 30.10 28.33 24.14 24.75 6.64%
EPS 3.72 2.01 2.10 2.26 1.87 0.59 0.69 207.15%
DPS 2.25 0.55 0.74 0.00 0.00 0.55 1.10 61.06%
NAPS 0.1665 0.1575 0.1583 0.1537 0.1478 0.1425 0.1501 7.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.78 0.71 0.75 0.64 0.70 0.69 0.67 -
P/RPS 0.21 0.19 0.19 0.16 0.19 0.21 0.20 3.30%
P/EPS 1.57 2.65 2.68 2.13 2.80 8.70 7.26 -63.93%
EY 63.64 37.73 37.28 47.03 35.66 11.49 13.77 177.19%
DY 38.46 10.42 13.16 0.00 0.00 10.58 21.79 45.99%
P/NAPS 0.35 0.34 0.36 0.31 0.36 0.36 0.34 1.94%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 17/02/09 13/11/08 14/08/08 21/05/08 20/02/08 14/11/07 -
Price 0.79 0.73 0.66 2.64 0.61 0.70 0.67 -
P/RPS 0.22 0.20 0.17 0.66 0.16 0.22 0.20 6.55%
P/EPS 1.59 2.72 2.36 8.77 2.44 8.83 7.26 -63.63%
EY 62.84 36.70 42.36 11.40 40.92 11.33 13.77 174.87%
DY 37.97 10.14 14.95 0.00 0.00 10.43 21.79 44.75%
P/NAPS 0.36 0.35 0.31 1.29 0.31 0.37 0.34 3.88%

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