[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 40.32%
YoY- 118.59%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 125,999 59,873 247,818 184,674 127,810 61,794 240,231 -34.98%
PBT 26,735 12,142 44,351 33,071 23,591 10,756 27,573 -2.03%
Tax -7,125 -3,238 -11,810 -8,965 -6,412 -2,738 -8,970 -14.24%
NP 19,610 8,904 32,541 24,106 17,179 8,018 18,603 3.58%
-
NP to SH 19,610 8,904 32,541 24,106 17,179 8,018 18,603 3.58%
-
Tax Rate 26.65% 26.67% 26.63% 27.11% 27.18% 25.46% 32.53% -
Total Cost 106,389 50,969 215,277 160,568 110,631 53,776 221,628 -38.71%
-
Net Worth 151,199 140,399 153,599 145,200 152,355 142,835 147,599 1.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 18,000 - 36,000 14,400 14,395 - 29,999 -28.88%
Div Payout % 91.79% - 110.63% 59.74% 83.80% - 161.26% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,199 140,399 153,599 145,200 152,355 142,835 147,599 1.62%
NOSH 120,000 120,000 120,000 120,000 119,965 120,029 119,999 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.56% 14.87% 13.13% 13.05% 13.44% 12.98% 7.74% -
ROE 12.97% 6.34% 21.19% 16.60% 11.28% 5.61% 12.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 105.00 49.89 206.52 153.90 106.54 51.48 200.19 -34.98%
EPS 16.34 7.42 27.12 20.09 14.32 6.68 15.50 3.58%
DPS 15.00 0.00 30.00 12.00 12.00 0.00 25.00 -28.88%
NAPS 1.26 1.17 1.28 1.21 1.27 1.19 1.23 1.62%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.75 7.48 30.98 23.08 15.98 7.72 30.03 -34.99%
EPS 2.45 1.11 4.07 3.01 2.15 1.00 2.33 3.40%
DPS 2.25 0.00 4.50 1.80 1.80 0.00 3.75 -28.88%
NAPS 0.189 0.1755 0.192 0.1815 0.1904 0.1785 0.1845 1.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.96 3.49 2.83 2.56 2.67 1.95 1.79 -
P/RPS 3.77 6.99 1.37 1.66 2.51 3.79 0.89 162.02%
P/EPS 24.23 47.04 10.44 12.74 18.65 29.19 11.55 63.94%
EY 4.13 2.13 9.58 7.85 5.36 3.43 8.66 -38.98%
DY 3.79 0.00 10.60 4.69 4.49 0.00 13.97 -58.12%
P/NAPS 3.14 2.98 2.21 2.12 2.10 1.64 1.46 66.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 15/05/13 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 -
Price 4.53 3.72 3.04 2.85 2.60 2.34 1.80 -
P/RPS 4.31 7.46 1.47 1.85 2.44 4.55 0.90 184.38%
P/EPS 27.72 50.13 11.21 14.19 18.16 35.03 11.61 78.73%
EY 3.61 1.99 8.92 7.05 5.51 2.85 8.61 -44.01%
DY 3.31 0.00 9.87 4.21 4.62 0.00 13.89 -61.59%
P/NAPS 3.60 3.18 2.38 2.36 2.05 1.97 1.46 82.61%

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