[HUPSENG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 114.26%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 59,873 247,818 184,674 127,810 61,794 240,231 175,242 -51.09%
PBT 12,142 44,351 33,071 23,591 10,756 27,573 17,519 -21.66%
Tax -3,238 -11,810 -8,965 -6,412 -2,738 -8,970 -6,491 -37.07%
NP 8,904 32,541 24,106 17,179 8,018 18,603 11,028 -13.28%
-
NP to SH 8,904 32,541 24,106 17,179 8,018 18,603 11,028 -13.28%
-
Tax Rate 26.67% 26.63% 27.11% 27.18% 25.46% 32.53% 37.05% -
Total Cost 50,969 215,277 160,568 110,631 53,776 221,628 164,214 -54.12%
-
Net Worth 140,399 153,599 145,200 152,355 142,835 147,599 151,200 -4.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 36,000 14,400 14,395 - 29,999 18,000 -
Div Payout % - 110.63% 59.74% 83.80% - 161.26% 163.22% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,399 153,599 145,200 152,355 142,835 147,599 151,200 -4.81%
NOSH 120,000 120,000 120,000 119,965 120,029 119,999 120,000 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.87% 13.13% 13.05% 13.44% 12.98% 7.74% 6.29% -
ROE 6.34% 21.19% 16.60% 11.28% 5.61% 12.60% 7.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.89 206.52 153.90 106.54 51.48 200.19 146.03 -51.09%
EPS 7.42 27.12 20.09 14.32 6.68 15.50 9.19 -13.28%
DPS 0.00 30.00 12.00 12.00 0.00 25.00 15.00 -
NAPS 1.17 1.28 1.21 1.27 1.19 1.23 1.26 -4.81%
Adjusted Per Share Value based on latest NOSH - 120,065
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.48 30.98 23.08 15.98 7.72 30.03 21.91 -51.12%
EPS 1.11 4.07 3.01 2.15 1.00 2.33 1.38 -13.49%
DPS 0.00 4.50 1.80 1.80 0.00 3.75 2.25 -
NAPS 0.1755 0.192 0.1815 0.1904 0.1785 0.1845 0.189 -4.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.49 2.83 2.56 2.67 1.95 1.79 1.65 -
P/RPS 6.99 1.37 1.66 2.51 3.79 0.89 1.13 236.60%
P/EPS 47.04 10.44 12.74 18.65 29.19 11.55 17.95 89.96%
EY 2.13 9.58 7.85 5.36 3.43 8.66 5.57 -47.28%
DY 0.00 10.60 4.69 4.49 0.00 13.97 9.09 -
P/NAPS 2.98 2.21 2.12 2.10 1.64 1.46 1.31 72.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 14/11/11 -
Price 3.72 3.04 2.85 2.60 2.34 1.80 1.72 -
P/RPS 7.46 1.47 1.85 2.44 4.55 0.90 1.18 241.52%
P/EPS 50.13 11.21 14.19 18.16 35.03 11.61 18.72 92.72%
EY 1.99 8.92 7.05 5.51 2.85 8.61 5.34 -48.18%
DY 0.00 9.87 4.21 4.62 0.00 13.89 8.72 -
P/NAPS 3.18 2.38 2.36 2.05 1.97 1.46 1.37 75.21%

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