[HUPSENG] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 141.0%
YoY- 215.44%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 54,510 220,329 173,238 120,396 56,654 193,115 148,505 -48.70%
PBT 9,954 21,341 16,730 11,824 4,956 6,125 5,339 51.42%
Tax -2,510 -5,270 -4,147 -2,796 -1,210 -1,367 -1,185 64.85%
NP 7,444 16,071 12,583 9,028 3,746 4,758 4,154 47.48%
-
NP to SH 7,444 16,071 12,583 9,028 3,746 4,758 4,154 47.48%
-
Tax Rate 25.22% 24.69% 24.79% 23.65% 24.41% 22.32% 22.20% -
Total Cost 47,066 204,258 160,655 111,368 52,908 188,357 144,351 -52.59%
-
Net Worth 133,164 125,976 126,610 122,972 118,263 114,000 120,057 7.14%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,498 4,439 4,440 - - 4,380 6,573 -22.32%
Div Payout % 60.44% 27.62% 35.29% - - 92.06% 158.24% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 133,164 125,976 126,610 122,972 118,263 114,000 120,057 7.14%
NOSH 59,983 59,988 60,004 59,986 60,032 60,000 60,028 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.66% 7.29% 7.26% 7.50% 6.61% 2.46% 2.80% -
ROE 5.59% 12.76% 9.94% 7.34% 3.17% 4.17% 3.46% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 90.87 367.28 288.71 200.70 94.37 321.86 247.39 -48.67%
EPS 12.41 26.79 20.97 15.05 6.24 7.93 6.92 47.55%
DPS 7.50 7.40 7.40 0.00 0.00 7.30 10.95 -22.28%
NAPS 2.22 2.10 2.11 2.05 1.97 1.90 2.00 7.19%
Adjusted Per Share Value based on latest NOSH - 60,022
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.81 27.54 21.65 15.05 7.08 24.14 18.56 -48.71%
EPS 0.93 2.01 1.57 1.13 0.47 0.59 0.52 47.28%
DPS 0.56 0.55 0.56 0.00 0.00 0.55 0.82 -22.43%
NAPS 0.1665 0.1575 0.1583 0.1537 0.1478 0.1425 0.1501 7.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.78 0.71 0.75 0.64 0.70 0.69 0.67 -
P/RPS 0.86 0.19 0.26 0.32 0.74 0.21 0.27 116.33%
P/EPS 6.29 2.65 3.58 4.25 11.22 8.70 9.68 -24.95%
EY 15.91 37.73 27.96 23.52 8.91 11.49 10.33 33.33%
DY 9.62 10.42 9.87 0.00 0.00 10.58 16.34 -29.73%
P/NAPS 0.35 0.34 0.36 0.31 0.36 0.36 0.34 1.94%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 17/02/09 13/11/08 14/08/08 21/05/08 20/02/08 14/11/07 -
Price 0.79 0.73 0.66 2.64 0.61 0.70 0.67 -
P/RPS 0.87 0.20 0.23 1.32 0.65 0.22 0.27 118.00%
P/EPS 6.37 2.72 3.15 17.54 9.78 8.83 9.68 -24.32%
EY 15.71 36.70 31.77 5.70 10.23 11.33 10.33 32.21%
DY 9.49 10.14 11.21 0.00 0.00 10.43 16.34 -30.36%
P/NAPS 0.36 0.35 0.31 1.29 0.31 0.37 0.34 3.88%

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