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

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.84%
YoY- 67.26%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 161,145 106,813 51,180 213,405 159,295 109,953 54,510 105.84%
PBT 27,676 18,537 8,192 35,800 26,508 20,178 9,954 97.60%
Tax -7,032 -4,759 -2,120 -8,920 -6,424 -5,063 -2,510 98.60%
NP 20,644 13,778 6,072 26,880 20,084 15,115 7,444 97.26%
-
NP to SH 20,644 13,778 6,072 26,880 20,084 15,115 7,444 97.26%
-
Tax Rate 25.41% 25.67% 25.88% 24.92% 24.23% 25.09% 25.22% -
Total Cost 140,501 93,035 45,108 186,525 139,211 94,838 47,066 107.18%
-
Net Worth 152,429 151,221 148,800 141,599 141,614 141,009 133,164 9.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,402 6,000 - 15,300 10,501 6,000 4,498 117.08%
Div Payout % 69.77% 43.55% - 56.92% 52.29% 39.70% 60.44% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 152,429 151,221 148,800 141,599 141,614 141,009 133,164 9.41%
NOSH 120,023 120,017 120,000 120,000 60,005 60,003 59,983 58.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.81% 12.90% 11.86% 12.60% 12.61% 13.75% 13.66% -
ROE 13.54% 9.11% 4.08% 18.98% 14.18% 10.72% 5.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 134.26 89.00 42.65 177.84 265.47 183.24 90.87 29.69%
EPS 17.20 11.48 5.06 22.40 33.47 25.19 12.41 24.28%
DPS 12.00 5.00 0.00 12.75 17.50 10.00 7.50 36.75%
NAPS 1.27 1.26 1.24 1.18 2.36 2.35 2.22 -31.06%
Adjusted Per Share Value based on latest NOSH - 120,070
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.14 13.35 6.40 26.68 19.91 13.74 6.81 105.89%
EPS 2.58 1.72 0.76 3.36 2.51 1.89 0.93 97.31%
DPS 1.80 0.75 0.00 1.91 1.31 0.75 0.56 117.64%
NAPS 0.1905 0.189 0.186 0.177 0.177 0.1763 0.1665 9.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 9.59 13.50 29.64 6.03 3.62 4.13 6.29 32.43%
EY 10.42 7.41 3.37 16.59 27.66 24.22 15.91 -24.56%
DY 7.27 3.23 0.00 9.44 14.46 9.62 9.62 -17.01%
P/NAPS 1.30 1.23 1.21 1.14 0.51 0.44 0.35 139.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 10.70 15.68 34.78 6.43 3.67 4.21 6.37 41.26%
EY 9.35 6.38 2.88 15.56 27.21 23.76 15.71 -29.22%
DY 6.52 2.78 0.00 8.85 14.23 9.43 9.49 -22.12%
P/NAPS 1.45 1.43 1.42 1.22 0.52 0.45 0.36 152.93%

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