[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	212,393	219,906	218,040	220,329	230,984	240,792	226,616	-4.22%
YoY %	-3.42%	0.86%	-1.04%	-4.61%	-4.07%	6.26%	-	-
Horiz. %	93.72%	97.04%	96.22%	97.23%	101.93%	106.26%	100.00%	-
PBT	35,344	40,356	39,816	21,341	22,306	23,648	19,824	46.98%
YoY %	-12.42%	1.36%	86.57%	-4.33%	-5.67%	19.29%	-	-
Horiz. %	178.29%	203.57%	200.85%	107.65%	112.52%	119.29%	100.00%	-
Tax	-8,565	-10,126	-10,040	-5,270	-5,529	-5,592	-4,840	46.25%
YoY %	15.42%	-0.86%	-90.51%	4.68%	1.13%	-15.54%	-	-
Horiz. %	176.96%	209.21%	207.44%	108.88%	114.24%	115.54%	100.00%	-
NP	26,778	30,230	29,776	16,071	16,777	18,056	14,984	47.21%
YoY %	-11.42%	1.52%	85.28%	-4.21%	-7.08%	20.50%	-	-
Horiz. %	178.71%	201.75%	198.72%	107.25%	111.97%	120.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,778	30,230	29,776	16,071	16,777	18,056	14,984	47.21%
YoY %	-11.42%	1.52%	85.28%	-4.21%	-7.08%	20.50%	-	-
Horiz. %	178.71%	201.75%	198.72%	107.25%	111.97%	120.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.23%	25.09%	25.22%	24.69%	24.79%	23.65%	24.41%	-
YoY %	-3.43%	-0.52%	2.15%	-0.40%	4.82%	-3.11%	-	-
Horiz. %	99.26%	102.79%	103.32%	101.15%	101.56%	96.89%	100.00%	-
Total Cost	185,614	189,676	188,264	204,258	214,206	222,736	211,632	-8.36%
YoY %	-2.14%	0.75%	-7.83%	-4.64%	-3.83%	5.25%	-	-
Horiz. %	87.71%	89.63%	88.96%	96.52%	101.22%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,614	141,009	133,164	125,976	126,610	122,972	118,263	12.75%
YoY %	0.43%	5.89%	5.71%	-0.50%	2.96%	3.98%	-	-
Horiz. %	119.74%	119.23%	112.60%	106.52%	107.06%	103.98%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	14,001	12,000	17,995	4,439	5,920	-	-	-
YoY %	16.67%	-33.31%	305.38%	-25.02%	0.00%	-	-	-
Horiz. %	236.50%	202.70%	303.97%	74.98%	100.00%	-	-	-
Div Payout %	52.29%	39.70%	60.44%	27.62%	35.29%	-	-	-
YoY %	31.71%	-34.32%	118.83%	-21.73%	0.00%	-	-	-
Horiz. %	148.17%	112.50%	171.27%	78.27%	100.00%	-	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	141,614	141,009	133,164	125,976	126,610	122,972	118,263	12.75%
YoY %	0.43%	5.89%	5.71%	-0.50%	2.96%	3.98%	-	-
Horiz. %	119.74%	119.23%	112.60%	106.52%	107.06%	103.98%	100.00%	-
NOSH	60,005	60,003	59,983	59,988	60,004	59,986	60,032	-0.02%
YoY %	0.00%	0.03%	-0.01%	-0.03%	0.03%	-0.08%	-	-
Horiz. %	99.96%	99.95%	99.92%	99.93%	99.95%	99.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	12.61%	13.75%	13.66%	7.29%	7.26%	7.50%	6.61%	-
YoY %	-8.29%	0.66%	87.38%	0.41%	-3.20%	13.46%	-	-
Horiz. %	190.77%	208.02%	206.66%	110.29%	109.83%	113.46%	100.00%	-
ROE	18.91%	21.44%	22.36%	12.76%	13.25%	14.68%	12.67%	-
YoY %	-11.80%	-4.11%	75.24%	-3.70%	-9.74%	15.86%	-	-
Horiz. %	149.25%	169.22%	176.48%	100.71%	104.58%	115.86%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	353.95	366.49	363.50	367.28	384.94	401.41	377.49	-4.19%
YoY %	-3.42%	0.82%	-1.03%	-4.59%	-4.10%	6.34%	-	-
Horiz. %	93.76%	97.09%	96.29%	97.30%	101.97%	106.34%	100.00%	-
EPS	44.63	50.38	49.64	26.79	27.96	30.10	24.96	47.26%
YoY %	-11.41%	1.49%	85.29%	-4.18%	-7.11%	20.59%	-	-
Horiz. %	178.81%	201.84%	198.88%	107.33%	112.02%	120.59%	100.00%	-
DPS	23.33	20.00	30.00	7.40	9.87	0.00	0.00	-
YoY %	16.65%	-33.33%	305.41%	-25.03%	0.00%	0.00%	-	-
Horiz. %	236.37%	202.63%	303.95%	74.97%	100.00%	-	-	-
NAPS	2.36	2.35	2.22	2.10	2.11	2.05	1.97	12.78%
YoY %	0.43%	5.86%	5.71%	-0.47%	2.93%	4.06%	-	-
Horiz. %	119.80%	119.29%	112.69%	106.60%	107.11%	104.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,034
RPS	26.55	27.49	27.26	27.54	28.87	30.10	28.33	-4.23%
YoY %	-3.42%	0.84%	-1.02%	-4.61%	-4.09%	6.25%	-	-
Horiz. %	93.72%	97.03%	96.22%	97.21%	101.91%	106.25%	100.00%	-
EPS	3.35	3.78	3.72	2.01	2.10	2.26	1.87	47.45%
YoY %	-11.38%	1.61%	85.07%	-4.29%	-7.08%	20.86%	-	-
Horiz. %	179.14%	202.14%	198.93%	107.49%	112.30%	120.86%	100.00%	-
DPS	1.75	1.50	2.25	0.55	0.74	0.00	0.00	-
YoY %	16.67%	-33.33%	309.09%	-25.68%	0.00%	0.00%	-	-
Horiz. %	236.49%	202.70%	304.05%	74.32%	100.00%	-	-	-
NAPS	0.177	0.1763	0.1665	0.1575	0.1583	0.1537	0.1478	12.75%
YoY %	0.40%	5.89%	5.71%	-0.51%	2.99%	3.99%	-	-
Horiz. %	119.76%	119.28%	112.65%	106.56%	107.10%	103.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.21	1.04	0.78	0.71	0.75	0.64	0.70	-
P/RPS	0.34	0.28	0.21	0.19	0.19	0.16	0.19	47.34%
YoY %	21.43%	33.33%	10.53%	0.00%	18.75%	-15.79%	-	-
Horiz. %	178.95%	147.37%	110.53%	100.00%	100.00%	84.21%	100.00%	-
P/EPS	2.71	2.06	1.57	2.65	2.68	2.13	2.80	-2.15%
YoY %	31.55%	31.21%	-40.75%	-1.12%	25.82%	-23.93%	-	-
Horiz. %	96.79%	73.57%	56.07%	94.64%	95.71%	76.07%	100.00%	-
EY	36.88	48.44	63.64	37.73	37.28	47.03	35.66	2.26%
YoY %	-23.86%	-23.88%	68.67%	1.21%	-20.73%	31.88%	-	-
Horiz. %	103.42%	135.84%	178.46%	105.80%	104.54%	131.88%	100.00%	-
DY	19.28	19.23	38.46	10.42	13.16	0.00	0.00	-
YoY %	0.26%	-50.00%	269.10%	-20.82%	0.00%	0.00%	-	-
Horiz. %	146.50%	146.12%	292.25%	79.18%	100.00%	-	-	-
P/NAPS	0.51	0.44	0.35	0.34	0.36	0.31	0.36	26.11%
YoY %	15.91%	25.71%	2.94%	-5.56%	16.13%	-13.89%	-	-
Horiz. %	141.67%	122.22%	97.22%	94.44%	100.00%	86.11%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	10/11/09	18/08/09	19/05/09	17/02/09	13/11/08	14/08/08	21/05/08	-
Price	1.23	1.06	0.79	0.73	0.66	2.64	0.61	-
P/RPS	0.35	0.29	0.22	0.20	0.17	0.66	0.16	68.43%
YoY %	20.69%	31.82%	10.00%	17.65%	-74.24%	312.50%	-	-
Horiz. %	218.75%	181.25%	137.50%	125.00%	106.25%	412.50%	100.00%	-
P/EPS	2.76	2.10	1.59	2.72	2.36	8.77	2.44	8.55%
YoY %	31.43%	32.08%	-41.54%	15.25%	-73.09%	259.43%	-	-
Horiz. %	113.11%	86.07%	65.16%	111.48%	96.72%	359.43%	100.00%	-
EY	36.28	47.53	62.84	36.70	42.36	11.40	40.92	-7.70%
YoY %	-23.67%	-24.36%	71.23%	-13.36%	271.58%	-72.14%	-	-
Horiz. %	88.66%	116.15%	153.57%	89.69%	103.52%	27.86%	100.00%	-
DY	18.97	18.87	37.97	10.14	14.95	0.00	0.00	-
YoY %	0.53%	-50.30%	274.46%	-32.17%	0.00%	0.00%	-	-
Horiz. %	126.89%	126.22%	253.98%	67.83%	100.00%	-	-	-
P/NAPS	0.52	0.45	0.36	0.35	0.31	1.29	0.31	41.13%
YoY %	15.56%	25.00%	2.86%	12.90%	-75.97%	316.13%	-	-
Horiz. %	167.74%	145.16%	116.13%	112.90%	100.00%	416.13%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

985

MPI

MALAYSIAN PACIFIC INDUSTRIES

956

SALCON

SALCON BHD

904

HLIND

HONG LEONG INDUSTRIES BHD

867

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

GENTING

GENTING BHD

591

WCT

WCT HOLDINGS BERHAD

586

JCY

JCY INTERNATIONAL BERHAD

577

PBBANK

PUBLIC BANK BHD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.84

+0.56

83,709,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.12

-0.01

62,620,800

HSI-HWW

0.215

-0.02

57,772,200

E&O-LR

0.055

+0.01

56,261,700

JAKS

0.17

+0.01

42,232,500

JCY

0.80

+0.02

39,269,700

SNS

0.88

0.00

37,919,300

HEXCARE

0.28

+0.015

37,517,500

More active Stocks

OFB

0.84

+0.56

83,709,900

F&N

31.98

+0.24

3,200

WPRTS

4.42

+0.18

587,300

NIKKEI-CE

0.99

+0.15

300

PIE

6.41

+0.14

132,300

YTL-C68

1.06

+0.09

106,000

ARKA

2.17

+0.09

14,000

DLADY

36.16

+0.08

1,000

SKBSHUT-WA

0.49

+0.07

3,377,700

UMCCA

5.15

+0.07

200

More gainer Stocks

MPI

39.26

-0.42

4,300

HEIM

22.20

-0.30

32,100

NESTLE

121.80

-0.30

100

TOYOVEN

1.11

-0.27

4,833,500

SUNCON

3.91

-0.25

3,349,300

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.01

-0.12

3,800

KLK

20.44

-0.12

3,000

HSI-HWO

0.425

-0.105

9,000

SUNCON-C8

0.455

-0.095

357,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More