[HUPSENG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 214.92%
YoY- 86.74%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 220,329 230,984 240,792 226,616 193,115 198,006 197,876 7.39%
PBT 21,341 22,306 23,648 19,824 6,125 7,118 7,704 96.63%
Tax -5,270 -5,529 -5,592 -4,840 -1,367 -1,580 -1,980 91.48%
NP 16,071 16,777 18,056 14,984 4,758 5,538 5,724 98.39%
-
NP to SH 16,071 16,777 18,056 14,984 4,758 5,538 5,724 98.39%
-
Tax Rate 24.69% 24.79% 23.65% 24.41% 22.32% 22.20% 25.70% -
Total Cost 204,258 214,206 222,736 211,632 188,357 192,468 192,152 4.13%
-
Net Worth 125,976 126,610 122,972 118,263 114,000 120,057 118,800 3.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,439 5,920 - - 4,380 8,764 - -
Div Payout % 27.62% 35.29% - - 92.06% 158.24% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 125,976 126,610 122,972 118,263 114,000 120,057 118,800 3.96%
NOSH 59,988 60,004 59,986 60,032 60,000 60,028 60,000 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.29% 7.26% 7.50% 6.61% 2.46% 2.80% 2.89% -
ROE 12.76% 13.25% 14.68% 12.67% 4.17% 4.61% 4.82% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 367.28 384.94 401.41 377.49 321.86 329.85 329.79 7.40%
EPS 26.79 27.96 30.10 24.96 7.93 9.23 9.54 98.42%
DPS 7.40 9.87 0.00 0.00 7.30 14.60 0.00 -
NAPS 2.10 2.11 2.05 1.97 1.90 2.00 1.98 3.98%
Adjusted Per Share Value based on latest NOSH - 60,032
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.54 28.87 30.10 28.33 24.14 24.75 24.73 7.40%
EPS 2.01 2.10 2.26 1.87 0.59 0.69 0.72 97.64%
DPS 0.55 0.74 0.00 0.00 0.55 1.10 0.00 -
NAPS 0.1575 0.1583 0.1537 0.1478 0.1425 0.1501 0.1485 3.98%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.71 0.75 0.64 0.70 0.69 0.67 0.70 -
P/RPS 0.19 0.19 0.16 0.19 0.21 0.20 0.21 -6.42%
P/EPS 2.65 2.68 2.13 2.80 8.70 7.26 7.34 -49.14%
EY 37.73 37.28 47.03 35.66 11.49 13.77 13.63 96.54%
DY 10.42 13.16 0.00 0.00 10.58 21.79 0.00 -
P/NAPS 0.34 0.36 0.31 0.36 0.36 0.34 0.35 -1.90%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 13/11/08 14/08/08 21/05/08 20/02/08 14/11/07 15/08/07 -
Price 0.73 0.66 2.64 0.61 0.70 0.67 0.71 -
P/RPS 0.20 0.17 0.66 0.16 0.22 0.20 0.22 -6.12%
P/EPS 2.72 2.36 8.77 2.44 8.83 7.26 7.44 -48.71%
EY 36.70 42.36 11.40 40.92 11.33 13.77 13.44 94.77%
DY 10.14 14.95 0.00 0.00 10.43 21.79 0.00 -
P/NAPS 0.35 0.31 1.29 0.31 0.37 0.34 0.36 -1.85%

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