[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.87%
YoY- 59.61%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 106,813 51,180 213,405 159,295 109,953 54,510 220,329 -38.36%
PBT 18,537 8,192 35,800 26,508 20,178 9,954 21,341 -8.98%
Tax -4,759 -2,120 -8,920 -6,424 -5,063 -2,510 -5,270 -6.59%
NP 13,778 6,072 26,880 20,084 15,115 7,444 16,071 -9.77%
-
NP to SH 13,778 6,072 26,880 20,084 15,115 7,444 16,071 -9.77%
-
Tax Rate 25.67% 25.88% 24.92% 24.23% 25.09% 25.22% 24.69% -
Total Cost 93,035 45,108 186,525 139,211 94,838 47,066 204,258 -40.88%
-
Net Worth 151,221 148,800 141,599 141,614 141,009 133,164 125,976 12.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,000 - 15,300 10,501 6,000 4,498 4,439 22.31%
Div Payout % 43.55% - 56.92% 52.29% 39.70% 60.44% 27.62% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 151,221 148,800 141,599 141,614 141,009 133,164 125,976 12.98%
NOSH 120,017 120,000 120,000 60,005 60,003 59,983 59,988 58.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.90% 11.86% 12.60% 12.61% 13.75% 13.66% 7.29% -
ROE 9.11% 4.08% 18.98% 14.18% 10.72% 5.59% 12.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 89.00 42.65 177.84 265.47 183.24 90.87 367.28 -61.23%
EPS 11.48 5.06 22.40 33.47 25.19 12.41 26.79 -43.24%
DPS 5.00 0.00 12.75 17.50 10.00 7.50 7.40 -23.05%
NAPS 1.26 1.24 1.18 2.36 2.35 2.22 2.10 -28.92%
Adjusted Per Share Value based on latest NOSH - 60,012
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.35 6.40 26.68 19.91 13.74 6.81 27.54 -38.37%
EPS 1.72 0.76 3.36 2.51 1.89 0.93 2.01 -9.89%
DPS 0.75 0.00 1.91 1.31 0.75 0.56 0.55 23.03%
NAPS 0.189 0.186 0.177 0.177 0.1763 0.1665 0.1575 12.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.55 1.50 1.35 1.21 1.04 0.78 0.71 -
P/RPS 1.74 3.52 0.76 0.46 0.57 0.86 0.19 339.49%
P/EPS 13.50 29.64 6.03 3.62 4.13 6.29 2.65 196.95%
EY 7.41 3.37 16.59 27.66 24.22 15.91 37.73 -66.31%
DY 3.23 0.00 9.44 14.46 9.62 9.62 10.42 -54.29%
P/NAPS 1.23 1.21 1.14 0.51 0.44 0.35 0.34 136.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 19/05/09 17/02/09 -
Price 1.80 1.76 1.44 1.23 1.06 0.79 0.73 -
P/RPS 2.02 4.13 0.81 0.46 0.58 0.87 0.20 369.23%
P/EPS 15.68 34.78 6.43 3.67 4.21 6.37 2.72 222.53%
EY 6.38 2.88 15.56 27.21 23.76 15.71 36.70 -68.95%
DY 2.78 0.00 8.85 14.23 9.43 9.49 10.14 -57.89%
P/NAPS 1.43 1.42 1.22 0.52 0.45 0.36 0.35 156.23%

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