[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

0:17

New IPO: O&G healthcare service provider, Metro Healthcare Berhad aims to list on the Ace Market!

MQ Trader 1158 views | 8 d ago

0:17

New IPO: Life Water Berhad, a manufacturer of drinking water and carbonated beverages, aims to list on the Main Market!

MQ Trader 1665 views | 9 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 9551 views | 3 mo ago

0:30

MQ Market Updates - 5 November 2024

MQ Trader 100 views | 2 d ago

MQ Trading Signals

2024-11-07 16:35:00

EMA 5

5 Mins

SELL

2024-11-07 16:30:00

EMA 5

10 Mins

SELL

2024-11-07 16:20:00

EMA 5

10 Mins

BUY

2024-11-07 16:15:00

EMA 5

5 Mins

BUY

2024-11-07 15:55:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

YTLPOWR

YTL POWER INTERNATIONAL BHD

1000

GENETEC

GENETEC TECHNOLOGY BERHAD

837

YTL

YTL CORPORATION BHD

681

MYEG

MY E.G. SERVICES BHD

665

PCHEM

PETRONAS CHEMICALS GROUP BHD

657

TOPGLOV

TOP GLOVE CORPORATION BHD

641

GENTING

GENTING BHD

600

MAYBANK

MALAYAN BANKING BHD

532

HARTA

HARTALEGA HOLDINGS BHD

528

GENM

GENTING MALAYSIA BERHAD

471

Daily Stocks

HSI-CYV

0.245

+0.065

158,354,100

HSI-PWBA

0.215

-0.05

156,493,400

HSI-CXY

0.07

+0.02

147,353,900

INIX-OR

0.02

0.00

141,839,900

3REN

0.46

+0.065

124,363,600

HSI-PWBB

0.06

-0.005

110,625,400

GENETEC

0.925

-0.025

105,147,800

EKOVEST

0.39

+0.02

93,455,500

HSI-CYC

0.225

+0.045

84,048,700

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

MPI

27.48

+1.12

797,100

HSI-CY6

1.48

+0.30

1,000

KOTRA

4.40

+0.23

16,500

INARI

3.19

+0.20

54,491,300

AYER

7.25

+0.20

7,400

VITROX

3.63

+0.18

2,412,400

BKAWAN

20.02

+0.18

28,500

MISC

7.95

+0.15

4,853,100

HSI-CY9

0.94

+0.15

39,000

HSI-CXI

0.825

+0.14

124,900

More gainer Stocks

NESTLE

100.00

-1.20

49,600

F&N

29.70

-1.04

444,800

PPB

14.12

-0.40

638,400

KLK

21.94

-0.28

835,300

ORIENT

6.61

-0.23

1,225,800

DLADY

30.30

-0.20

10,800

HEIM

22.44

-0.18

98,100

YTL-C99

0.03

-0.17

5,305,700

SAM

4.28

-0.17

892,200

PMETAL

4.68

-0.16

7,145,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More