[HUPSENG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	213,405	212,393	219,906	218,040	220,329	230,984	240,792	-7.71%
YoY %	0.48%	-3.42%	0.86%	-1.04%	-4.61%	-4.07%	-	-
Horiz. %	88.63%	88.21%	91.33%	90.55%	91.50%	95.93%	100.00%	-
PBT	35,800	35,344	40,356	39,816	21,341	22,306	23,648	31.74%
YoY %	1.29%	-12.42%	1.36%	86.57%	-4.33%	-5.67%	-	-
Horiz. %	151.39%	149.46%	170.65%	168.37%	90.24%	94.33%	100.00%	-
Tax	-8,920	-8,565	-10,126	-10,040	-5,270	-5,529	-5,592	36.40%
YoY %	-4.14%	15.42%	-0.86%	-90.51%	4.68%	1.13%	-	-
Horiz. %	159.51%	153.17%	181.08%	179.54%	94.24%	98.87%	100.00%	-
NP	26,880	26,778	30,230	29,776	16,071	16,777	18,056	30.28%
YoY %	0.38%	-11.42%	1.52%	85.28%	-4.21%	-7.08%	-	-
Horiz. %	148.87%	148.31%	167.42%	164.91%	89.01%	92.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,880	26,778	30,230	29,776	16,071	16,777	18,056	30.28%
YoY %	0.38%	-11.42%	1.52%	85.28%	-4.21%	-7.08%	-	-
Horiz. %	148.87%	148.31%	167.42%	164.91%	89.01%	92.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	24.23%	25.09%	25.22%	24.69%	24.79%	23.65%	-
YoY %	2.85%	-3.43%	-0.52%	2.15%	-0.40%	4.82%	-	-
Horiz. %	105.37%	102.45%	106.09%	106.64%	104.40%	104.82%	100.00%	-
Total Cost	186,525	185,614	189,676	188,264	204,258	214,206	222,736	-11.12%
YoY %	0.49%	-2.14%	0.75%	-7.83%	-4.64%	-3.83%	-	-
Horiz. %	83.74%	83.33%	85.16%	84.52%	91.70%	96.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,599	141,614	141,009	133,164	125,976	126,610	122,972	9.83%
YoY %	-0.01%	0.43%	5.89%	5.71%	-0.50%	2.96%	-	-
Horiz. %	115.15%	115.16%	114.67%	108.29%	102.44%	102.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	15,300	14,001	12,000	17,995	4,439	5,920	-	-
YoY %	9.28%	16.67%	-33.31%	305.38%	-25.02%	0.00%	-	-
Horiz. %	258.45%	236.50%	202.70%	303.97%	74.98%	100.00%	-	-
Div Payout %	56.92%	52.29%	39.70%	60.44%	27.62%	35.29%	-	-
YoY %	8.85%	31.71%	-34.32%	118.83%	-21.73%	0.00%	-	-
Horiz. %	161.29%	148.17%	112.50%	171.27%	78.27%	100.00%	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	141,599	141,614	141,009	133,164	125,976	126,610	122,972	9.83%
YoY %	-0.01%	0.43%	5.89%	5.71%	-0.50%	2.96%	-	-
Horiz. %	115.15%	115.16%	114.67%	108.29%	102.44%	102.96%	100.00%	-
NOSH	120,000	60,005	60,003	59,983	59,988	60,004	59,986	58.56%
YoY %	99.98%	0.00%	0.03%	-0.01%	-0.03%	0.03%	-	-
Horiz. %	200.05%	100.03%	100.03%	99.99%	100.00%	100.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	12.60%	12.61%	13.75%	13.66%	7.29%	7.26%	7.50%	-
YoY %	-0.08%	-8.29%	0.66%	87.38%	0.41%	-3.20%	-	-
Horiz. %	168.00%	168.13%	183.33%	182.13%	97.20%	96.80%	100.00%	-
ROE	18.98%	18.91%	21.44%	22.36%	12.76%	13.25%	14.68%	-
YoY %	0.37%	-11.80%	-4.11%	75.24%	-3.70%	-9.74%	-	-
Horiz. %	129.29%	128.81%	146.05%	152.32%	86.92%	90.26%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	177.84	353.95	366.49	363.50	367.28	384.94	401.41	-41.79%
YoY %	-49.76%	-3.42%	0.82%	-1.03%	-4.59%	-4.10%	-	-
Horiz. %	44.30%	88.18%	91.30%	90.56%	91.50%	95.90%	100.00%	-
EPS	22.40	44.63	50.38	49.64	26.79	27.96	30.10	-17.83%
YoY %	-49.81%	-11.41%	1.49%	85.29%	-4.18%	-7.11%	-	-
Horiz. %	74.42%	148.27%	167.38%	164.92%	89.00%	92.89%	100.00%	-
DPS	12.75	23.33	20.00	30.00	7.40	9.87	0.00	-
YoY %	-45.35%	16.65%	-33.33%	305.41%	-25.03%	0.00%	-	-
Horiz. %	129.18%	236.37%	202.63%	303.95%	74.97%	100.00%	-	-
NAPS	1.18	2.36	2.35	2.22	2.10	2.11	2.05	-30.73%
YoY %	-50.00%	0.43%	5.86%	5.71%	-0.47%	2.93%	-	-
Horiz. %	57.56%	115.12%	114.63%	108.29%	102.44%	102.93%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 59,983
RPS	26.68	26.55	27.49	27.26	27.54	28.87	30.10	-7.70%
YoY %	0.49%	-3.42%	0.84%	-1.02%	-4.61%	-4.09%	-	-
Horiz. %	88.64%	88.21%	91.33%	90.56%	91.50%	95.91%	100.00%	-
EPS	3.36	3.35	3.78	3.72	2.01	2.10	2.26	30.16%
YoY %	0.30%	-11.38%	1.61%	85.07%	-4.29%	-7.08%	-	-
Horiz. %	148.67%	148.23%	167.26%	164.60%	88.94%	92.92%	100.00%	-
DPS	1.91	1.75	1.50	2.25	0.55	0.74	0.00	-
YoY %	9.14%	16.67%	-33.33%	309.09%	-25.68%	0.00%	-	-
Horiz. %	258.11%	236.49%	202.70%	304.05%	74.32%	100.00%	-	-
NAPS	0.177	0.177	0.1763	0.1665	0.1575	0.1583	0.1537	9.83%
YoY %	0.00%	0.40%	5.89%	5.71%	-0.51%	2.99%	-	-
Horiz. %	115.16%	115.16%	114.70%	108.33%	102.47%	102.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.35	1.21	1.04	0.78	0.71	0.75	0.64	-
P/RPS	0.76	0.34	0.28	0.21	0.19	0.19	0.16	181.77%
YoY %	123.53%	21.43%	33.33%	10.53%	0.00%	18.75%	-	-
Horiz. %	475.00%	212.50%	175.00%	131.25%	118.75%	118.75%	100.00%	-
P/EPS	6.03	2.71	2.06	1.57	2.65	2.68	2.13	99.74%
YoY %	122.51%	31.55%	31.21%	-40.75%	-1.12%	25.82%	-	-
Horiz. %	283.10%	127.23%	96.71%	73.71%	124.41%	125.82%	100.00%	-
EY	16.59	36.88	48.44	63.64	37.73	37.28	47.03	-49.98%
YoY %	-55.02%	-23.86%	-23.88%	68.67%	1.21%	-20.73%	-	-
Horiz. %	35.28%	78.42%	103.00%	135.32%	80.23%	79.27%	100.00%	-
DY	9.44	19.28	19.23	38.46	10.42	13.16	0.00	-
YoY %	-51.04%	0.26%	-50.00%	269.10%	-20.82%	0.00%	-	-
Horiz. %	71.73%	146.50%	146.12%	292.25%	79.18%	100.00%	-	-
P/NAPS	1.14	0.51	0.44	0.35	0.34	0.36	0.31	137.68%
YoY %	123.53%	15.91%	25.71%	2.94%	-5.56%	16.13%	-	-
Horiz. %	367.74%	164.52%	141.94%	112.90%	109.68%	116.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	10/11/09	18/08/09	19/05/09	17/02/09	13/11/08	14/08/08	-
Price	1.44	1.23	1.06	0.79	0.73	0.66	2.64	-
P/RPS	0.81	0.35	0.29	0.22	0.20	0.17	0.66	14.58%
YoY %	131.43%	20.69%	31.82%	10.00%	17.65%	-74.24%	-	-
Horiz. %	122.73%	53.03%	43.94%	33.33%	30.30%	25.76%	100.00%	-
P/EPS	6.43	2.76	2.10	1.59	2.72	2.36	8.77	-18.64%
YoY %	132.97%	31.43%	32.08%	-41.54%	15.25%	-73.09%	-	-
Horiz. %	73.32%	31.47%	23.95%	18.13%	31.01%	26.91%	100.00%	-
EY	15.56	36.28	47.53	62.84	36.70	42.36	11.40	22.97%
YoY %	-57.11%	-23.67%	-24.36%	71.23%	-13.36%	271.58%	-	-
Horiz. %	136.49%	318.25%	416.93%	551.23%	321.93%	371.58%	100.00%	-
DY	8.85	18.97	18.87	37.97	10.14	14.95	0.00	-
YoY %	-53.35%	0.53%	-50.30%	274.46%	-32.17%	0.00%	-	-
Horiz. %	59.20%	126.89%	126.22%	253.98%	67.83%	100.00%	-	-
P/NAPS	1.22	0.52	0.45	0.36	0.35	0.31	1.29	-3.64%
YoY %	134.62%	15.56%	25.00%	2.86%	12.90%	-75.97%	-	-
Horiz. %	94.57%	40.31%	34.88%	27.91%	27.13%	24.03%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos