[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 27.72%
YoY- 237.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 159,295 109,953 54,510 220,329 173,238 120,396 56,654 99.08%
PBT 26,508 20,178 9,954 21,341 16,730 11,824 4,956 205.53%
Tax -6,424 -5,063 -2,510 -5,270 -4,147 -2,796 -1,210 204.02%
NP 20,084 15,115 7,444 16,071 12,583 9,028 3,746 206.01%
-
NP to SH 20,084 15,115 7,444 16,071 12,583 9,028 3,746 206.01%
-
Tax Rate 24.23% 25.09% 25.22% 24.69% 24.79% 23.65% 24.41% -
Total Cost 139,211 94,838 47,066 204,258 160,655 111,368 52,908 90.47%
-
Net Worth 141,614 141,009 133,164 125,976 126,610 122,972 118,263 12.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,501 6,000 4,498 4,439 4,440 - - -
Div Payout % 52.29% 39.70% 60.44% 27.62% 35.29% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 141,614 141,009 133,164 125,976 126,610 122,972 118,263 12.75%
NOSH 60,005 60,003 59,983 59,988 60,004 59,986 60,032 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.61% 13.75% 13.66% 7.29% 7.26% 7.50% 6.61% -
ROE 14.18% 10.72% 5.59% 12.76% 9.94% 7.34% 3.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 265.47 183.24 90.87 367.28 288.71 200.70 94.37 99.15%
EPS 33.47 25.19 12.41 26.79 20.97 15.05 6.24 206.10%
DPS 17.50 10.00 7.50 7.40 7.40 0.00 0.00 -
NAPS 2.36 2.35 2.22 2.10 2.11 2.05 1.97 12.78%
Adjusted Per Share Value based on latest NOSH - 60,034
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.91 13.74 6.81 27.54 21.65 15.05 7.08 99.10%
EPS 2.51 1.89 0.93 2.01 1.57 1.13 0.47 205.21%
DPS 1.31 0.75 0.56 0.55 0.56 0.00 0.00 -
NAPS 0.177 0.1763 0.1665 0.1575 0.1583 0.1537 0.1478 12.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.21 1.04 0.78 0.71 0.75 0.64 0.70 -
P/RPS 0.46 0.57 0.86 0.19 0.26 0.32 0.74 -27.14%
P/EPS 3.62 4.13 6.29 2.65 3.58 4.25 11.22 -52.92%
EY 27.66 24.22 15.91 37.73 27.96 23.52 8.91 112.65%
DY 14.46 9.62 9.62 10.42 9.87 0.00 0.00 -
P/NAPS 0.51 0.44 0.35 0.34 0.36 0.31 0.36 26.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 18/08/09 19/05/09 17/02/09 13/11/08 14/08/08 21/05/08 -
Price 1.23 1.06 0.79 0.73 0.66 2.64 0.61 -
P/RPS 0.46 0.58 0.87 0.20 0.23 1.32 0.65 -20.56%
P/EPS 3.67 4.21 6.37 2.72 3.15 17.54 9.78 -47.94%
EY 27.21 23.76 15.71 36.70 31.77 5.70 10.23 91.85%
DY 14.23 9.43 9.49 10.14 11.21 0.00 0.00 -
P/NAPS 0.52 0.45 0.36 0.35 0.31 1.29 0.31 41.13%

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