[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.38%
YoY- 67.26%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 214,860 213,626 204,720 213,405 212,393 219,906 218,040 -0.97%
PBT 36,901 37,074 32,768 35,800 35,344 40,356 39,816 -4.93%
Tax -9,376 -9,518 -8,480 -8,920 -8,565 -10,126 -10,040 -4.45%
NP 27,525 27,556 24,288 26,880 26,778 30,230 29,776 -5.10%
-
NP to SH 27,525 27,556 24,288 26,880 26,778 30,230 29,776 -5.10%
-
Tax Rate 25.41% 25.67% 25.88% 24.92% 24.23% 25.09% 25.22% -
Total Cost 187,334 186,070 180,432 186,525 185,614 189,676 188,264 -0.32%
-
Net Worth 152,429 151,221 148,800 141,599 141,614 141,009 133,164 9.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,203 12,001 - 15,300 14,001 12,000 17,995 4.42%
Div Payout % 69.77% 43.55% - 56.92% 52.29% 39.70% 60.44% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 152,429 151,221 148,800 141,599 141,614 141,009 133,164 9.41%
NOSH 120,023 120,017 120,000 120,000 60,005 60,003 59,983 58.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.81% 12.90% 11.86% 12.60% 12.61% 13.75% 13.66% -
ROE 18.06% 18.22% 16.32% 18.98% 18.91% 21.44% 22.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 179.02 178.00 170.60 177.84 353.95 366.49 363.50 -37.60%
EPS 22.93 22.96 20.24 22.40 44.63 50.38 49.64 -40.21%
DPS 16.00 10.00 0.00 12.75 23.33 20.00 30.00 -34.20%
NAPS 1.27 1.26 1.24 1.18 2.36 2.35 2.22 -31.06%
Adjusted Per Share Value based on latest NOSH - 120,070
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.86 26.70 25.59 26.68 26.55 27.49 27.26 -0.97%
EPS 3.44 3.44 3.04 3.36 3.35 3.78 3.72 -5.07%
DPS 2.40 1.50 0.00 1.91 1.75 1.50 2.25 4.39%
NAPS 0.1905 0.189 0.186 0.177 0.177 0.1763 0.1665 9.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.65 1.55 1.50 1.35 1.21 1.04 0.78 -
P/RPS 0.92 0.87 0.88 0.76 0.34 0.28 0.21 167.49%
P/EPS 7.19 6.75 7.41 6.03 2.71 2.06 1.57 175.51%
EY 13.90 14.81 13.49 16.59 36.88 48.44 63.64 -63.69%
DY 9.70 6.45 0.00 9.44 19.28 19.23 38.46 -60.04%
P/NAPS 1.30 1.23 1.21 1.14 0.51 0.44 0.35 139.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 19/05/09 -
Price 1.84 1.80 1.76 1.44 1.23 1.06 0.79 -
P/RPS 1.03 1.01 1.03 0.81 0.35 0.29 0.22 179.59%
P/EPS 8.02 7.84 8.70 6.43 2.76 2.10 1.59 193.82%
EY 12.46 12.76 11.50 15.56 36.28 47.53 62.84 -65.96%
DY 8.70 5.56 0.00 8.85 18.97 18.87 37.97 -62.52%
P/NAPS 1.45 1.43 1.42 1.22 0.52 0.45 0.36 152.93%

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