[HUPSENG] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.46%
YoY- -8.85%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 235,048 219,071 214,860 213,626 204,720 213,405 212,393 6.99%
PBT 35,168 32,742 36,901 37,074 32,768 35,800 35,344 -0.33%
Tax -8,984 -9,403 -9,376 -9,518 -8,480 -8,920 -8,565 3.23%
NP 26,184 23,339 27,525 27,556 24,288 26,880 26,778 -1.48%
-
NP to SH 26,184 23,339 27,525 27,556 24,288 26,880 26,778 -1.48%
-
Tax Rate 25.55% 28.72% 25.41% 25.67% 25.88% 24.92% 24.23% -
Total Cost 208,864 195,732 187,334 186,070 180,432 186,525 185,614 8.19%
-
Net Worth 153,459 146,393 152,429 151,221 148,800 141,599 141,614 5.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 23,978 14,399 19,203 12,001 - 15,300 14,001 43.18%
Div Payout % 91.58% 61.70% 69.77% 43.55% - 56.92% 52.29% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 153,459 146,393 152,429 151,221 148,800 141,599 141,614 5.50%
NOSH 119,890 119,994 120,023 120,017 120,000 120,000 60,005 58.70%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.14% 10.65% 12.81% 12.90% 11.86% 12.60% 12.61% -
ROE 17.06% 15.94% 18.06% 18.22% 16.32% 18.98% 18.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 196.05 182.57 179.02 178.00 170.60 177.84 353.95 -32.57%
EPS 21.84 19.45 22.93 22.96 20.24 22.40 44.63 -37.92%
DPS 20.00 12.00 16.00 10.00 0.00 12.75 23.33 -9.76%
NAPS 1.28 1.22 1.27 1.26 1.24 1.18 2.36 -33.51%
Adjusted Per Share Value based on latest NOSH - 120,031
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.38 27.38 26.86 26.70 25.59 26.68 26.55 6.99%
EPS 3.27 2.92 3.44 3.44 3.04 3.36 3.35 -1.59%
DPS 3.00 1.80 2.40 1.50 0.00 1.91 1.75 43.28%
NAPS 0.1918 0.183 0.1905 0.189 0.186 0.177 0.177 5.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.76 1.81 1.65 1.55 1.50 1.35 1.21 -
P/RPS 0.90 0.99 0.92 0.87 0.88 0.76 0.34 91.46%
P/EPS 8.06 9.31 7.19 6.75 7.41 6.03 2.71 106.95%
EY 12.41 10.75 13.90 14.81 13.49 16.59 36.88 -51.65%
DY 11.36 6.63 9.70 6.45 0.00 9.44 19.28 -29.74%
P/NAPS 1.38 1.48 1.30 1.23 1.21 1.14 0.51 94.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 16/11/10 18/08/10 18/05/10 22/02/10 10/11/09 -
Price 1.80 1.83 1.84 1.80 1.76 1.44 1.23 -
P/RPS 0.92 1.00 1.03 1.01 1.03 0.81 0.35 90.57%
P/EPS 8.24 9.41 8.02 7.84 8.70 6.43 2.76 107.47%
EY 12.13 10.63 12.46 12.76 11.50 15.56 36.28 -51.86%
DY 11.11 6.56 8.70 5.56 0.00 8.85 18.97 -30.02%
P/NAPS 1.41 1.50 1.45 1.43 1.42 1.22 0.52 94.56%

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