[HUPSENG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 124.15%
YoY- 6.5%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 61,794 240,231 175,242 122,004 58,762 219,071 161,145 -47.18%
PBT 10,756 27,573 17,519 19,415 8,792 32,742 27,676 -46.71%
Tax -2,738 -8,970 -6,491 -4,742 -2,246 -9,403 -7,032 -46.64%
NP 8,018 18,603 11,028 14,673 6,546 23,339 20,644 -46.73%
-
NP to SH 8,018 18,603 11,028 14,673 6,546 23,339 20,644 -46.73%
-
Tax Rate 25.46% 32.53% 37.05% 24.42% 25.55% 28.72% 25.41% -
Total Cost 53,776 221,628 164,214 107,331 52,216 195,732 140,501 -47.25%
-
Net Worth 142,835 147,599 151,200 154,768 153,459 146,393 152,429 -4.23%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 29,999 18,000 11,997 5,994 14,399 14,402 -
Div Payout % - 161.26% 163.22% 81.77% 91.58% 61.70% 69.77% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 142,835 147,599 151,200 154,768 153,459 146,393 152,429 -4.23%
NOSH 120,029 119,999 120,000 119,975 119,890 119,994 120,023 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.98% 7.74% 6.29% 12.03% 11.14% 10.65% 12.81% -
ROE 5.61% 12.60% 7.29% 9.48% 4.27% 15.94% 13.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 51.48 200.19 146.03 101.69 49.01 182.57 134.26 -47.19%
EPS 6.68 15.50 9.19 12.23 5.46 19.45 17.20 -46.73%
DPS 0.00 25.00 15.00 10.00 5.00 12.00 12.00 -
NAPS 1.19 1.23 1.26 1.29 1.28 1.22 1.27 -4.24%
Adjusted Per Share Value based on latest NOSH - 120,044
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.72 30.03 21.91 15.25 7.35 27.38 20.14 -47.20%
EPS 1.00 2.33 1.38 1.83 0.82 2.92 2.58 -46.80%
DPS 0.00 3.75 2.25 1.50 0.75 1.80 1.80 -
NAPS 0.1785 0.1845 0.189 0.1935 0.1918 0.183 0.1905 -4.24%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.95 1.79 1.65 1.80 1.76 1.81 1.65 -
P/RPS 3.79 0.89 1.13 1.77 3.59 0.99 1.23 111.60%
P/EPS 29.19 11.55 17.95 14.72 32.23 9.31 9.59 109.88%
EY 3.43 8.66 5.57 6.79 3.10 10.75 10.42 -52.29%
DY 0.00 13.97 9.09 5.56 2.84 6.63 7.27 -
P/NAPS 1.64 1.46 1.31 1.40 1.38 1.48 1.30 16.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 15/02/12 14/11/11 15/08/11 25/05/11 22/02/11 16/11/10 -
Price 2.34 1.80 1.72 1.75 1.80 1.83 1.84 -
P/RPS 4.55 0.90 1.18 1.72 3.67 1.00 1.37 122.43%
P/EPS 35.03 11.61 18.72 14.31 32.97 9.41 10.70 120.32%
EY 2.85 8.61 5.34 6.99 3.03 10.63 9.35 -54.67%
DY 0.00 13.89 8.72 5.71 2.78 6.56 6.52 -
P/NAPS 1.97 1.46 1.37 1.36 1.41 1.50 1.45 22.64%

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