[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -15.21%
YoY- -13.17%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 233,656 244,008 235,048 219,071 214,860 213,626 204,720 9.20%
PBT 23,358 38,830 35,168 32,742 36,901 37,074 32,768 -20.18%
Tax -8,654 -9,484 -8,984 -9,403 -9,376 -9,518 -8,480 1.36%
NP 14,704 29,346 26,184 23,339 27,525 27,556 24,288 -28.41%
-
NP to SH 14,704 29,346 26,184 23,339 27,525 27,556 24,288 -28.41%
-
Tax Rate 37.05% 24.42% 25.55% 28.72% 25.41% 25.67% 25.88% -
Total Cost 218,952 214,662 208,864 195,732 187,334 186,070 180,432 13.75%
-
Net Worth 151,200 154,768 153,459 146,393 152,429 151,221 148,800 1.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 24,000 23,995 23,978 14,399 19,203 12,001 - -
Div Payout % 163.22% 81.77% 91.58% 61.70% 69.77% 43.55% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 151,200 154,768 153,459 146,393 152,429 151,221 148,800 1.07%
NOSH 120,000 119,975 119,890 119,994 120,023 120,017 120,000 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.29% 12.03% 11.14% 10.65% 12.81% 12.90% 11.86% -
ROE 9.72% 18.96% 17.06% 15.94% 18.06% 18.22% 16.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 194.71 203.38 196.05 182.57 179.02 178.00 170.60 9.20%
EPS 12.25 24.46 21.84 19.45 22.93 22.96 20.24 -28.42%
DPS 20.00 20.00 20.00 12.00 16.00 10.00 0.00 -
NAPS 1.26 1.29 1.28 1.22 1.27 1.26 1.24 1.07%
Adjusted Per Share Value based on latest NOSH - 119,777
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.21 30.50 29.38 27.38 26.86 26.70 25.59 9.21%
EPS 1.84 3.67 3.27 2.92 3.44 3.44 3.04 -28.42%
DPS 3.00 3.00 3.00 1.80 2.40 1.50 0.00 -
NAPS 0.189 0.1935 0.1918 0.183 0.1905 0.189 0.186 1.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.65 1.80 1.76 1.81 1.65 1.55 1.50 -
P/RPS 0.85 0.89 0.90 0.99 0.92 0.87 0.88 -2.28%
P/EPS 13.47 7.36 8.06 9.31 7.19 6.75 7.41 48.89%
EY 7.43 13.59 12.41 10.75 13.90 14.81 13.49 -32.78%
DY 12.12 11.11 11.36 6.63 9.70 6.45 0.00 -
P/NAPS 1.31 1.40 1.38 1.48 1.30 1.23 1.21 5.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 15/08/11 25/05/11 22/02/11 16/11/10 18/08/10 18/05/10 -
Price 1.72 1.75 1.80 1.83 1.84 1.80 1.76 -
P/RPS 0.88 0.86 0.92 1.00 1.03 1.01 1.03 -9.95%
P/EPS 14.04 7.15 8.24 9.41 8.02 7.84 8.70 37.54%
EY 7.12 13.98 12.13 10.63 12.46 12.76 11.50 -27.33%
DY 11.63 11.43 11.11 6.56 8.70 5.56 0.00 -
P/NAPS 1.37 1.36 1.41 1.50 1.45 1.43 1.42 -2.35%

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