[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	122,004	58,762	219,071	161,145	106,813	51,180	213,405	-31.18%
YoY %	107.62%	-73.18%	35.95%	50.87%	108.70%	-76.02%	-	-
Horiz. %	57.17%	27.54%	102.66%	75.51%	50.05%	23.98%	100.00%	-
PBT	19,415	8,792	32,742	27,676	18,537	8,192	35,800	-33.57%
YoY %	120.83%	-73.15%	18.30%	49.30%	126.28%	-77.12%	-	-
Horiz. %	54.23%	24.56%	91.46%	77.31%	51.78%	22.88%	100.00%	-
Tax	-4,742	-2,246	-9,403	-7,032	-4,759	-2,120	-8,920	-34.45%
YoY %	-111.13%	76.11%	-33.72%	-47.76%	-124.48%	76.23%	-	-
Horiz. %	53.16%	25.18%	105.41%	78.83%	53.35%	23.77%	100.00%	-
NP	14,673	6,546	23,339	20,644	13,778	6,072	26,880	-33.28%
YoY %	124.15%	-71.95%	13.05%	49.83%	126.91%	-77.41%	-	-
Horiz. %	54.59%	24.35%	86.83%	76.80%	51.26%	22.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,673	6,546	23,339	20,644	13,778	6,072	26,880	-33.28%
YoY %	124.15%	-71.95%	13.05%	49.83%	126.91%	-77.41%	-	-
Horiz. %	54.59%	24.35%	86.83%	76.80%	51.26%	22.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	25.55%	28.72%	25.41%	25.67%	25.88%	24.92%	-
YoY %	-4.42%	-11.04%	13.03%	-1.01%	-0.81%	3.85%	-	-
Horiz. %	97.99%	102.53%	115.25%	101.97%	103.01%	103.85%	100.00%	-
Total Cost	107,331	52,216	195,732	140,501	93,035	45,108	186,525	-30.88%
YoY %	105.55%	-73.32%	39.31%	51.02%	106.25%	-75.82%	-	-
Horiz. %	57.54%	27.99%	104.94%	75.33%	49.88%	24.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,768	153,459	146,393	152,429	151,221	148,800	141,599	6.12%
YoY %	0.85%	4.83%	-3.96%	0.80%	1.63%	5.09%	-	-
Horiz. %	109.30%	108.38%	103.39%	107.65%	106.80%	105.09%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	11,997	5,994	14,399	14,402	6,000	-	15,300	-15.00%
YoY %	100.15%	-58.37%	-0.02%	140.03%	0.00%	-	-	-
Horiz. %	78.41%	39.18%	94.11%	94.13%	39.22%	-	100.00%	-
Div Payout %	81.77%	91.58%	61.70%	69.77%	43.55%	-	56.92%	-
YoY %	-10.71%	48.43%	-11.57%	60.21%	0.00%	-	-	-
Horiz. %	143.66%	160.89%	108.40%	122.58%	76.51%	-	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	154,768	153,459	146,393	152,429	151,221	148,800	141,599	6.12%
YoY %	0.85%	4.83%	-3.96%	0.80%	1.63%	5.09%	-	-
Horiz. %	109.30%	108.38%	103.39%	107.65%	106.80%	105.09%	100.00%	-
NOSH	119,975	119,890	119,994	120,023	120,017	120,000	120,000	-0.01%
YoY %	0.07%	-0.09%	-0.02%	0.00%	0.01%	0.00%	-	-
Horiz. %	99.98%	99.91%	100.00%	100.02%	100.01%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	12.03%	11.14%	10.65%	12.81%	12.90%	11.86%	12.60%	-
YoY %	7.99%	4.60%	-16.86%	-0.70%	8.77%	-5.87%	-	-
Horiz. %	95.48%	88.41%	84.52%	101.67%	102.38%	94.13%	100.00%	-
ROE	9.48%	4.27%	15.94%	13.54%	9.11%	4.08%	18.98%	-
YoY %	122.01%	-73.21%	17.73%	48.63%	123.28%	-78.50%	-	-
Horiz. %	49.95%	22.50%	83.98%	71.34%	48.00%	21.50%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	101.69	49.01	182.57	134.26	89.00	42.65	177.84	-31.17%
YoY %	107.49%	-73.16%	35.98%	50.85%	108.68%	-76.02%	-	-
Horiz. %	57.18%	27.56%	102.66%	75.49%	50.04%	23.98%	100.00%	-
EPS	12.23	5.46	19.45	17.20	11.48	5.06	22.40	-33.27%
YoY %	123.99%	-71.93%	13.08%	49.83%	126.88%	-77.41%	-	-
Horiz. %	54.60%	24.38%	86.83%	76.79%	51.25%	22.59%	100.00%	-
DPS	10.00	5.00	12.00	12.00	5.00	0.00	12.75	-14.99%
YoY %	100.00%	-58.33%	0.00%	140.00%	0.00%	0.00%	-	-
Horiz. %	78.43%	39.22%	94.12%	94.12%	39.22%	0.00%	100.00%	-
NAPS	1.29	1.28	1.22	1.27	1.26	1.24	1.18	6.13%
YoY %	0.78%	4.92%	-3.94%	0.79%	1.61%	5.08%	-	-
Horiz. %	109.32%	108.47%	103.39%	107.63%	106.78%	105.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 120,034
RPS	15.25	7.35	27.38	20.14	13.35	6.40	26.68	-31.19%
YoY %	107.48%	-73.16%	35.95%	50.86%	108.59%	-76.01%	-	-
Horiz. %	57.16%	27.55%	102.62%	75.49%	50.04%	23.99%	100.00%	-
EPS	1.83	0.82	2.92	2.58	1.72	0.76	3.36	-33.38%
YoY %	123.17%	-71.92%	13.18%	50.00%	126.32%	-77.38%	-	-
Horiz. %	54.46%	24.40%	86.90%	76.79%	51.19%	22.62%	100.00%	-
DPS	1.50	0.75	1.80	1.80	0.75	0.00	1.91	-14.91%
YoY %	100.00%	-58.33%	0.00%	140.00%	0.00%	0.00%	-	-
Horiz. %	78.53%	39.27%	94.24%	94.24%	39.27%	0.00%	100.00%	-
NAPS	0.1935	0.1918	0.183	0.1905	0.189	0.186	0.177	6.13%
YoY %	0.89%	4.81%	-3.94%	0.79%	1.61%	5.08%	-	-
Horiz. %	109.32%	108.36%	103.39%	107.63%	106.78%	105.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.80	1.76	1.81	1.65	1.55	1.50	1.35	-
P/RPS	1.77	3.59	0.99	1.23	1.74	3.52	0.76	75.97%
YoY %	-50.70%	262.63%	-19.51%	-29.31%	-50.57%	363.16%	-	-
Horiz. %	232.89%	472.37%	130.26%	161.84%	228.95%	463.16%	100.00%	-
P/EPS	14.72	32.23	9.31	9.59	13.50	29.64	6.03	81.59%
YoY %	-54.33%	246.19%	-2.92%	-28.96%	-54.45%	391.54%	-	-
Horiz. %	244.11%	534.49%	154.39%	159.04%	223.88%	491.54%	100.00%	-
EY	6.79	3.10	10.75	10.42	7.41	3.37	16.59	-44.96%
YoY %	119.03%	-71.16%	3.17%	40.62%	119.88%	-79.69%	-	-
Horiz. %	40.93%	18.69%	64.80%	62.81%	44.67%	20.31%	100.00%	-
DY	5.56	2.84	6.63	7.27	3.23	0.00	9.44	-29.80%
YoY %	95.77%	-57.16%	-8.80%	125.08%	0.00%	0.00%	-	-
Horiz. %	58.90%	30.08%	70.23%	77.01%	34.22%	0.00%	100.00%	-
P/NAPS	1.40	1.38	1.48	1.30	1.23	1.21	1.14	14.72%
YoY %	1.45%	-6.76%	13.85%	5.69%	1.65%	6.14%	-	-
Horiz. %	122.81%	121.05%	129.82%	114.04%	107.89%	106.14%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	15/08/11	25/05/11	22/02/11	16/11/10	18/08/10	18/05/10	22/02/10	-
Price	1.75	1.80	1.83	1.84	1.80	1.76	1.44	-
P/RPS	1.72	3.67	1.00	1.37	2.02	4.13	0.81	65.43%
YoY %	-53.13%	267.00%	-27.01%	-32.18%	-51.09%	409.88%	-	-
Horiz. %	212.35%	453.09%	123.46%	169.14%	249.38%	509.88%	100.00%	-
P/EPS	14.31	32.97	9.41	10.70	15.68	34.78	6.43	70.70%
YoY %	-56.60%	250.37%	-12.06%	-31.76%	-54.92%	440.90%	-	-
Horiz. %	222.55%	512.75%	146.35%	166.41%	243.86%	540.90%	100.00%	-
EY	6.99	3.03	10.63	9.35	6.38	2.88	15.56	-41.43%
YoY %	130.69%	-71.50%	13.69%	46.55%	121.53%	-81.49%	-	-
Horiz. %	44.92%	19.47%	68.32%	60.09%	41.00%	18.51%	100.00%	-
DY	5.71	2.78	6.56	6.52	2.78	0.00	8.85	-25.39%
YoY %	105.40%	-57.62%	0.61%	134.53%	0.00%	0.00%	-	-
Horiz. %	64.52%	31.41%	74.12%	73.67%	31.41%	0.00%	100.00%	-
P/NAPS	1.36	1.41	1.50	1.45	1.43	1.42	1.22	7.53%
YoY %	-3.55%	-6.00%	3.45%	1.40%	0.70%	16.39%	-	-
Horiz. %	111.48%	115.57%	122.95%	118.85%	117.21%	116.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos