[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 26.52%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 246,232 255,620 247,176 240,231 233,656 244,008 235,048 3.13%
PBT 44,094 47,182 43,024 27,573 23,358 38,830 35,168 16.22%
Tax -11,953 -12,824 -10,952 -8,970 -8,654 -9,484 -8,984 20.90%
NP 32,141 34,358 32,072 18,603 14,704 29,346 26,184 14.60%
-
NP to SH 32,141 34,358 32,072 18,603 14,704 29,346 26,184 14.60%
-
Tax Rate 27.11% 27.18% 25.46% 32.53% 37.05% 24.42% 25.55% -
Total Cost 214,090 221,262 215,104 221,628 218,952 214,662 208,864 1.65%
-
Net Worth 145,200 152,355 142,835 147,599 151,200 154,768 153,459 -3.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 19,200 28,791 - 29,999 24,000 23,995 23,978 -13.73%
Div Payout % 59.74% 83.80% - 161.26% 163.22% 81.77% 91.58% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 145,200 152,355 142,835 147,599 151,200 154,768 153,459 -3.61%
NOSH 120,000 119,965 120,029 119,999 120,000 119,975 119,890 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.05% 13.44% 12.98% 7.74% 6.29% 12.03% 11.14% -
ROE 22.14% 22.55% 22.45% 12.60% 9.72% 18.96% 17.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 205.19 213.08 205.93 200.19 194.71 203.38 196.05 3.07%
EPS 26.79 28.64 26.72 15.50 12.25 24.46 21.84 14.54%
DPS 16.00 24.00 0.00 25.00 20.00 20.00 20.00 -13.78%
NAPS 1.21 1.27 1.19 1.23 1.26 1.29 1.28 -3.67%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.78 31.95 30.90 30.03 29.21 30.50 29.38 3.14%
EPS 4.02 4.29 4.01 2.33 1.84 3.67 3.27 14.71%
DPS 2.40 3.60 0.00 3.75 3.00 3.00 3.00 -13.78%
NAPS 0.1815 0.1904 0.1785 0.1845 0.189 0.1935 0.1918 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.56 2.67 1.95 1.79 1.65 1.80 1.76 -
P/RPS 1.25 1.25 0.95 0.89 0.85 0.89 0.90 24.40%
P/EPS 9.56 9.32 7.30 11.55 13.47 7.36 8.06 12.01%
EY 10.46 10.73 13.70 8.66 7.43 13.59 12.41 -10.74%
DY 6.25 8.99 0.00 13.97 12.12 11.11 11.36 -32.78%
P/NAPS 2.12 2.10 1.64 1.46 1.31 1.40 1.38 33.03%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 16/05/12 15/02/12 14/11/11 15/08/11 25/05/11 -
Price 2.85 2.60 2.34 1.80 1.72 1.75 1.80 -
P/RPS 1.39 1.22 1.14 0.90 0.88 0.86 0.92 31.57%
P/EPS 10.64 9.08 8.76 11.61 14.04 7.15 8.24 18.52%
EY 9.40 11.02 11.42 8.61 7.12 13.98 12.13 -15.59%
DY 5.61 9.23 0.00 13.89 11.63 11.43 11.11 -36.50%
P/NAPS 2.36 2.05 1.97 1.46 1.37 1.36 1.41 40.83%

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