[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.45%
YoY- 118.59%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 251,998 239,492 247,818 246,232 255,620 247,176 240,231 3.24%
PBT 53,470 48,568 44,351 44,094 47,182 43,024 27,573 55.57%
Tax -14,250 -12,952 -11,810 -11,953 -12,824 -10,952 -8,970 36.18%
NP 39,220 35,616 32,541 32,141 34,358 32,072 18,603 64.49%
-
NP to SH 39,220 35,616 32,541 32,141 34,358 32,072 18,603 64.49%
-
Tax Rate 26.65% 26.67% 26.63% 27.11% 27.18% 25.46% 32.53% -
Total Cost 212,778 203,876 215,277 214,090 221,262 215,104 221,628 -2.68%
-
Net Worth 151,199 140,399 153,599 145,200 152,355 142,835 147,599 1.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 36,000 - 36,000 19,200 28,791 - 29,999 12.93%
Div Payout % 91.79% - 110.63% 59.74% 83.80% - 161.26% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,199 140,399 153,599 145,200 152,355 142,835 147,599 1.62%
NOSH 120,000 120,000 120,000 120,000 119,965 120,029 119,999 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.56% 14.87% 13.13% 13.05% 13.44% 12.98% 7.74% -
ROE 25.94% 25.37% 21.19% 22.14% 22.55% 22.45% 12.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 210.00 199.58 206.52 205.19 213.08 205.93 200.19 3.24%
EPS 32.68 29.68 27.12 26.79 28.64 26.72 15.50 64.49%
DPS 30.00 0.00 30.00 16.00 24.00 0.00 25.00 12.93%
NAPS 1.26 1.17 1.28 1.21 1.27 1.19 1.23 1.62%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.50 29.94 30.98 30.78 31.95 30.90 30.03 3.24%
EPS 4.90 4.45 4.07 4.02 4.29 4.01 2.33 64.21%
DPS 4.50 0.00 4.50 2.40 3.60 0.00 3.75 12.93%
NAPS 0.189 0.1755 0.192 0.1815 0.1904 0.1785 0.1845 1.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.96 3.49 2.83 2.56 2.67 1.95 1.79 -
P/RPS 1.89 1.75 1.37 1.25 1.25 0.95 0.89 65.29%
P/EPS 12.12 11.76 10.44 9.56 9.32 7.30 11.55 3.26%
EY 8.25 8.50 9.58 10.46 10.73 13.70 8.66 -3.18%
DY 7.58 0.00 10.60 6.25 8.99 0.00 13.97 -33.50%
P/NAPS 3.14 2.98 2.21 2.12 2.10 1.64 1.46 66.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 15/05/13 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 -
Price 4.53 3.72 3.04 2.85 2.60 2.34 1.80 -
P/RPS 2.16 1.86 1.47 1.39 1.22 1.14 0.90 79.35%
P/EPS 13.86 12.53 11.21 10.64 9.08 8.76 11.61 12.54%
EY 7.21 7.98 8.92 9.40 11.02 11.42 8.61 -11.16%
DY 6.62 0.00 9.87 5.61 9.23 0.00 13.89 -39.01%
P/NAPS 3.60 3.18 2.38 2.36 2.05 1.97 1.46 82.61%

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