[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.42%
YoY- 59.61%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 213,626 204,720 213,405 212,393 219,906 218,040 220,329 -2.04%
PBT 37,074 32,768 35,800 35,344 40,356 39,816 21,341 44.65%
Tax -9,518 -8,480 -8,920 -8,565 -10,126 -10,040 -5,270 48.46%
NP 27,556 24,288 26,880 26,778 30,230 29,776 16,071 43.39%
-
NP to SH 27,556 24,288 26,880 26,778 30,230 29,776 16,071 43.39%
-
Tax Rate 25.67% 25.88% 24.92% 24.23% 25.09% 25.22% 24.69% -
Total Cost 186,070 180,432 186,525 185,614 189,676 188,264 204,258 -6.04%
-
Net Worth 151,221 148,800 141,599 141,614 141,009 133,164 125,976 12.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,001 - 15,300 14,001 12,000 17,995 4,439 94.42%
Div Payout % 43.55% - 56.92% 52.29% 39.70% 60.44% 27.62% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 151,221 148,800 141,599 141,614 141,009 133,164 125,976 12.98%
NOSH 120,017 120,000 120,000 60,005 60,003 59,983 59,988 58.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.90% 11.86% 12.60% 12.61% 13.75% 13.66% 7.29% -
ROE 18.22% 16.32% 18.98% 18.91% 21.44% 22.36% 12.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 178.00 170.60 177.84 353.95 366.49 363.50 367.28 -38.38%
EPS 22.96 20.24 22.40 44.63 50.38 49.64 26.79 -9.79%
DPS 10.00 0.00 12.75 23.33 20.00 30.00 7.40 22.29%
NAPS 1.26 1.24 1.18 2.36 2.35 2.22 2.10 -28.92%
Adjusted Per Share Value based on latest NOSH - 60,012
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.70 25.59 26.68 26.55 27.49 27.26 27.54 -2.04%
EPS 3.44 3.04 3.36 3.35 3.78 3.72 2.01 43.21%
DPS 1.50 0.00 1.91 1.75 1.50 2.25 0.55 95.56%
NAPS 0.189 0.186 0.177 0.177 0.1763 0.1665 0.1575 12.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.55 1.50 1.35 1.21 1.04 0.78 0.71 -
P/RPS 0.87 0.88 0.76 0.34 0.28 0.21 0.19 176.51%
P/EPS 6.75 7.41 6.03 2.71 2.06 1.57 2.65 86.83%
EY 14.81 13.49 16.59 36.88 48.44 63.64 37.73 -46.48%
DY 6.45 0.00 9.44 19.28 19.23 38.46 10.42 -27.43%
P/NAPS 1.23 1.21 1.14 0.51 0.44 0.35 0.34 136.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 19/05/09 17/02/09 -
Price 1.80 1.76 1.44 1.23 1.06 0.79 0.73 -
P/RPS 1.01 1.03 0.81 0.35 0.29 0.22 0.20 195.22%
P/EPS 7.84 8.70 6.43 2.76 2.10 1.59 2.72 102.92%
EY 12.76 11.50 15.56 36.28 47.53 62.84 36.70 -50.65%
DY 5.56 0.00 8.85 18.97 18.87 37.97 10.14 -33.08%
P/NAPS 1.43 1.42 1.22 0.52 0.45 0.36 0.35 156.23%

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