[HUPSENG] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.13%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 239,492 247,818 246,232 255,620 247,176 240,231 233,656 1.65%
PBT 48,568 44,351 44,094 47,182 43,024 27,573 23,358 62.83%
Tax -12,952 -11,810 -11,953 -12,824 -10,952 -8,970 -8,654 30.80%
NP 35,616 32,541 32,141 34,358 32,072 18,603 14,704 80.26%
-
NP to SH 35,616 32,541 32,141 34,358 32,072 18,603 14,704 80.26%
-
Tax Rate 26.67% 26.63% 27.11% 27.18% 25.46% 32.53% 37.05% -
Total Cost 203,876 215,277 214,090 221,262 215,104 221,628 218,952 -4.64%
-
Net Worth 140,399 153,599 145,200 152,355 142,835 147,599 151,200 -4.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 36,000 19,200 28,791 - 29,999 24,000 -
Div Payout % - 110.63% 59.74% 83.80% - 161.26% 163.22% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,399 153,599 145,200 152,355 142,835 147,599 151,200 -4.81%
NOSH 120,000 120,000 120,000 119,965 120,029 119,999 120,000 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.87% 13.13% 13.05% 13.44% 12.98% 7.74% 6.29% -
ROE 25.37% 21.19% 22.14% 22.55% 22.45% 12.60% 9.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 199.58 206.52 205.19 213.08 205.93 200.19 194.71 1.65%
EPS 29.68 27.12 26.79 28.64 26.72 15.50 12.25 80.29%
DPS 0.00 30.00 16.00 24.00 0.00 25.00 20.00 -
NAPS 1.17 1.28 1.21 1.27 1.19 1.23 1.26 -4.81%
Adjusted Per Share Value based on latest NOSH - 120,065
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.94 30.98 30.78 31.95 30.90 30.03 29.21 1.65%
EPS 4.45 4.07 4.02 4.29 4.01 2.33 1.84 80.07%
DPS 0.00 4.50 2.40 3.60 0.00 3.75 3.00 -
NAPS 0.1755 0.192 0.1815 0.1904 0.1785 0.1845 0.189 -4.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.49 2.83 2.56 2.67 1.95 1.79 1.65 -
P/RPS 1.75 1.37 1.25 1.25 0.95 0.89 0.85 61.76%
P/EPS 11.76 10.44 9.56 9.32 7.30 11.55 13.47 -8.64%
EY 8.50 9.58 10.46 10.73 13.70 8.66 7.43 9.37%
DY 0.00 10.60 6.25 8.99 0.00 13.97 12.12 -
P/NAPS 2.98 2.21 2.12 2.10 1.64 1.46 1.31 72.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 14/11/11 -
Price 3.72 3.04 2.85 2.60 2.34 1.80 1.72 -
P/RPS 1.86 1.47 1.39 1.22 1.14 0.90 0.88 64.62%
P/EPS 12.53 11.21 10.64 9.08 8.76 11.61 14.04 -7.29%
EY 7.98 8.92 9.40 11.02 11.42 8.61 7.12 7.89%
DY 0.00 9.87 5.61 9.23 0.00 13.89 11.63 -
P/NAPS 3.18 2.38 2.36 2.05 1.97 1.46 1.37 75.21%

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