[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	161,145	106,813	51,180	213,405	159,295	109,953	54,510	105.84%
YoY %	50.87%	108.70%	-76.02%	33.97%	44.88%	101.71%	-	-
Horiz. %	295.62%	195.95%	93.89%	391.50%	292.23%	201.71%	100.00%	-
PBT	27,676	18,537	8,192	35,800	26,508	20,178	9,954	97.60%
YoY %	49.30%	126.28%	-77.12%	35.05%	31.37%	102.71%	-	-
Horiz. %	278.04%	186.23%	82.30%	359.65%	266.31%	202.71%	100.00%	-
Tax	-7,032	-4,759	-2,120	-8,920	-6,424	-5,063	-2,510	98.60%
YoY %	-47.76%	-124.48%	76.23%	-38.85%	-26.88%	-101.71%	-	-
Horiz. %	280.16%	189.60%	84.46%	355.38%	255.94%	201.71%	100.00%	-
NP	20,644	13,778	6,072	26,880	20,084	15,115	7,444	97.26%
YoY %	49.83%	126.91%	-77.41%	33.84%	32.87%	103.05%	-	-
Horiz. %	277.32%	185.09%	81.57%	361.10%	269.80%	203.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,644	13,778	6,072	26,880	20,084	15,115	7,444	97.26%
YoY %	49.83%	126.91%	-77.41%	33.84%	32.87%	103.05%	-	-
Horiz. %	277.32%	185.09%	81.57%	361.10%	269.80%	203.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	25.67%	25.88%	24.92%	24.23%	25.09%	25.22%	-
YoY %	-1.01%	-0.81%	3.85%	2.85%	-3.43%	-0.52%	-	-
Horiz. %	100.75%	101.78%	102.62%	98.81%	96.07%	99.48%	100.00%	-
Total Cost	140,501	93,035	45,108	186,525	139,211	94,838	47,066	107.18%
YoY %	51.02%	106.25%	-75.82%	33.99%	46.79%	101.50%	-	-
Horiz. %	298.52%	197.67%	95.84%	396.31%	295.78%	201.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,429	151,221	148,800	141,599	141,614	141,009	133,164	9.41%
YoY %	0.80%	1.63%	5.09%	-0.01%	0.43%	5.89%	-	-
Horiz. %	114.47%	113.56%	111.74%	106.33%	106.35%	105.89%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	14,402	6,000	-	15,300	10,501	6,000	4,498	117.08%
YoY %	140.03%	0.00%	-	45.70%	75.02%	33.39%	-	-
Horiz. %	320.19%	133.39%	-	340.15%	233.46%	133.39%	100.00%	-
Div Payout %	69.77%	43.55%	-	56.92%	52.29%	39.70%	60.44%	-
YoY %	60.21%	0.00%	-	8.85%	31.71%	-34.32%	-	-
Horiz. %	115.44%	72.05%	-	94.18%	86.52%	65.68%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	152,429	151,221	148,800	141,599	141,614	141,009	133,164	9.41%
YoY %	0.80%	1.63%	5.09%	-0.01%	0.43%	5.89%	-	-
Horiz. %	114.47%	113.56%	111.74%	106.33%	106.35%	105.89%	100.00%	-
NOSH	120,023	120,017	120,000	120,000	60,005	60,003	59,983	58.72%
YoY %	0.00%	0.01%	0.00%	99.98%	0.00%	0.03%	-	-
Horiz. %	200.10%	200.09%	200.06%	200.06%	100.04%	100.03%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	12.81%	12.90%	11.86%	12.60%	12.61%	13.75%	13.66%	-
YoY %	-0.70%	8.77%	-5.87%	-0.08%	-8.29%	0.66%	-	-
Horiz. %	93.78%	94.44%	86.82%	92.24%	92.31%	100.66%	100.00%	-
ROE	13.54%	9.11%	4.08%	18.98%	14.18%	10.72%	5.59%	-
YoY %	48.63%	123.28%	-78.50%	33.85%	32.28%	91.77%	-	-
Horiz. %	242.22%	162.97%	72.99%	339.53%	253.67%	191.77%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	134.26	89.00	42.65	177.84	265.47	183.24	90.87	29.69%
YoY %	50.85%	108.68%	-76.02%	-33.01%	44.88%	101.65%	-	-
Horiz. %	147.75%	97.94%	46.94%	195.71%	292.14%	201.65%	100.00%	-
EPS	17.20	11.48	5.06	22.40	33.47	25.19	12.41	24.28%
YoY %	49.83%	126.88%	-77.41%	-33.07%	32.87%	102.98%	-	-
Horiz. %	138.60%	92.51%	40.77%	180.50%	269.70%	202.98%	100.00%	-
DPS	12.00	5.00	0.00	12.75	17.50	10.00	7.50	36.75%
YoY %	140.00%	0.00%	0.00%	-27.14%	75.00%	33.33%	-	-
Horiz. %	160.00%	66.67%	0.00%	170.00%	233.33%	133.33%	100.00%	-
NAPS	1.27	1.26	1.24	1.18	2.36	2.35	2.22	-31.06%
YoY %	0.79%	1.61%	5.08%	-50.00%	0.43%	5.86%	-	-
Horiz. %	57.21%	56.76%	55.86%	53.15%	106.31%	105.86%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 120,070
RPS	20.14	13.35	6.40	26.68	19.91	13.74	6.81	105.89%
YoY %	50.86%	108.59%	-76.01%	34.00%	44.91%	101.76%	-	-
Horiz. %	295.74%	196.04%	93.98%	391.78%	292.36%	201.76%	100.00%	-
EPS	2.58	1.72	0.76	3.36	2.51	1.89	0.93	97.31%
YoY %	50.00%	126.32%	-77.38%	33.86%	32.80%	103.23%	-	-
Horiz. %	277.42%	184.95%	81.72%	361.29%	269.89%	203.23%	100.00%	-
DPS	1.80	0.75	0.00	1.91	1.31	0.75	0.56	117.64%
YoY %	140.00%	0.00%	0.00%	45.80%	74.67%	33.93%	-	-
Horiz. %	321.43%	133.93%	0.00%	341.07%	233.93%	133.93%	100.00%	-
NAPS	0.1905	0.189	0.186	0.177	0.177	0.1763	0.1665	9.38%
YoY %	0.79%	1.61%	5.08%	0.00%	0.40%	5.89%	-	-
Horiz. %	114.41%	113.51%	111.71%	106.31%	106.31%	105.89%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.65	1.55	1.50	1.35	1.21	1.04	0.78	-
P/RPS	1.23	1.74	3.52	0.76	0.46	0.57	0.86	26.91%
YoY %	-29.31%	-50.57%	363.16%	65.22%	-19.30%	-33.72%	-	-
Horiz. %	143.02%	202.33%	409.30%	88.37%	53.49%	66.28%	100.00%	-
P/EPS	9.59	13.50	29.64	6.03	3.62	4.13	6.29	32.43%
YoY %	-28.96%	-54.45%	391.54%	66.57%	-12.35%	-34.34%	-	-
Horiz. %	152.46%	214.63%	471.22%	95.87%	57.55%	65.66%	100.00%	-
EY	10.42	7.41	3.37	16.59	27.66	24.22	15.91	-24.56%
YoY %	40.62%	119.88%	-79.69%	-40.02%	14.20%	52.23%	-	-
Horiz. %	65.49%	46.57%	21.18%	104.27%	173.85%	152.23%	100.00%	-
DY	7.27	3.23	0.00	9.44	14.46	9.62	9.62	-17.01%
YoY %	125.08%	0.00%	0.00%	-34.72%	50.31%	0.00%	-	-
Horiz. %	75.57%	33.58%	0.00%	98.13%	150.31%	100.00%	100.00%	-
P/NAPS	1.30	1.23	1.21	1.14	0.51	0.44	0.35	139.64%
YoY %	5.69%	1.65%	6.14%	123.53%	15.91%	25.71%	-	-
Horiz. %	371.43%	351.43%	345.71%	325.71%	145.71%	125.71%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	18/08/10	18/05/10	22/02/10	10/11/09	18/08/09	19/05/09	-
Price	1.84	1.80	1.76	1.44	1.23	1.06	0.79	-
P/RPS	1.37	2.02	4.13	0.81	0.46	0.58	0.87	35.31%
YoY %	-32.18%	-51.09%	409.88%	76.09%	-20.69%	-33.33%	-	-
Horiz. %	157.47%	232.18%	474.71%	93.10%	52.87%	66.67%	100.00%	-
P/EPS	10.70	15.68	34.78	6.43	3.67	4.21	6.37	41.26%
YoY %	-31.76%	-54.92%	440.90%	75.20%	-12.83%	-33.91%	-	-
Horiz. %	167.97%	246.15%	546.00%	100.94%	57.61%	66.09%	100.00%	-
EY	9.35	6.38	2.88	15.56	27.21	23.76	15.71	-29.22%
YoY %	46.55%	121.53%	-81.49%	-42.82%	14.52%	51.24%	-	-
Horiz. %	59.52%	40.61%	18.33%	99.05%	173.20%	151.24%	100.00%	-
DY	6.52	2.78	0.00	8.85	14.23	9.43	9.49	-22.12%
YoY %	134.53%	0.00%	0.00%	-37.81%	50.90%	-0.63%	-	-
Horiz. %	68.70%	29.29%	0.00%	93.26%	149.95%	99.37%	100.00%	-
P/NAPS	1.45	1.43	1.42	1.22	0.52	0.45	0.36	152.93%
YoY %	1.40%	0.70%	16.39%	134.62%	15.56%	25.00%	-	-
Horiz. %	402.78%	397.22%	394.44%	338.89%	144.44%	125.00%	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