[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 39.38%
YoY- 202.91%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 109,953 54,510 220,329 173,238 120,396 56,654 193,115 -31.32%
PBT 20,178 9,954 21,341 16,730 11,824 4,956 6,125 121.56%
Tax -5,063 -2,510 -5,270 -4,147 -2,796 -1,210 -1,367 139.57%
NP 15,115 7,444 16,071 12,583 9,028 3,746 4,758 116.25%
-
NP to SH 15,115 7,444 16,071 12,583 9,028 3,746 4,758 116.25%
-
Tax Rate 25.09% 25.22% 24.69% 24.79% 23.65% 24.41% 22.32% -
Total Cost 94,838 47,066 204,258 160,655 111,368 52,908 188,357 -36.73%
-
Net Worth 141,009 133,164 125,976 126,610 122,972 118,263 114,000 15.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,000 4,498 4,439 4,440 - - 4,380 23.36%
Div Payout % 39.70% 60.44% 27.62% 35.29% - - 92.06% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 141,009 133,164 125,976 126,610 122,972 118,263 114,000 15.24%
NOSH 60,003 59,983 59,988 60,004 59,986 60,032 60,000 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.75% 13.66% 7.29% 7.26% 7.50% 6.61% 2.46% -
ROE 10.72% 5.59% 12.76% 9.94% 7.34% 3.17% 4.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 183.24 90.87 367.28 288.71 200.70 94.37 321.86 -31.33%
EPS 25.19 12.41 26.79 20.97 15.05 6.24 7.93 116.24%
DPS 10.00 7.50 7.40 7.40 0.00 0.00 7.30 23.36%
NAPS 2.35 2.22 2.10 2.11 2.05 1.97 1.90 15.23%
Adjusted Per Share Value based on latest NOSH - 59,949
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.74 6.81 27.54 21.65 15.05 7.08 24.14 -31.34%
EPS 1.89 0.93 2.01 1.57 1.13 0.47 0.59 117.46%
DPS 0.75 0.56 0.55 0.56 0.00 0.00 0.55 22.99%
NAPS 0.1763 0.1665 0.1575 0.1583 0.1537 0.1478 0.1425 15.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.04 0.78 0.71 0.75 0.64 0.70 0.69 -
P/RPS 0.57 0.86 0.19 0.26 0.32 0.74 0.21 94.70%
P/EPS 4.13 6.29 2.65 3.58 4.25 11.22 8.70 -39.17%
EY 24.22 15.91 37.73 27.96 23.52 8.91 11.49 64.47%
DY 9.62 9.62 10.42 9.87 0.00 0.00 10.58 -6.14%
P/NAPS 0.44 0.35 0.34 0.36 0.31 0.36 0.36 14.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 19/05/09 17/02/09 13/11/08 14/08/08 21/05/08 20/02/08 -
Price 1.06 0.79 0.73 0.66 2.64 0.61 0.70 -
P/RPS 0.58 0.87 0.20 0.23 1.32 0.65 0.22 90.95%
P/EPS 4.21 6.37 2.72 3.15 17.54 9.78 8.83 -38.99%
EY 23.76 15.71 36.70 31.77 5.70 10.23 11.33 63.91%
DY 9.43 9.49 10.14 11.21 0.00 0.00 10.43 -6.50%
P/NAPS 0.45 0.36 0.35 0.31 1.29 0.31 0.37 13.95%

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