[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.05%
YoY- -13.17%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 175,242 122,004 58,762 219,071 161,145 106,813 51,180 127.00%
PBT 17,519 19,415 8,792 32,742 27,676 18,537 8,192 65.91%
Tax -6,491 -4,742 -2,246 -9,403 -7,032 -4,759 -2,120 110.71%
NP 11,028 14,673 6,546 23,339 20,644 13,778 6,072 48.80%
-
NP to SH 11,028 14,673 6,546 23,339 20,644 13,778 6,072 48.80%
-
Tax Rate 37.05% 24.42% 25.55% 28.72% 25.41% 25.67% 25.88% -
Total Cost 164,214 107,331 52,216 195,732 140,501 93,035 45,108 136.46%
-
Net Worth 151,200 154,768 153,459 146,393 152,429 151,221 148,800 1.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 18,000 11,997 5,994 14,399 14,402 6,000 - -
Div Payout % 163.22% 81.77% 91.58% 61.70% 69.77% 43.55% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 151,200 154,768 153,459 146,393 152,429 151,221 148,800 1.07%
NOSH 120,000 119,975 119,890 119,994 120,023 120,017 120,000 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.29% 12.03% 11.14% 10.65% 12.81% 12.90% 11.86% -
ROE 7.29% 9.48% 4.27% 15.94% 13.54% 9.11% 4.08% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 146.03 101.69 49.01 182.57 134.26 89.00 42.65 126.99%
EPS 9.19 12.23 5.46 19.45 17.20 11.48 5.06 48.80%
DPS 15.00 10.00 5.00 12.00 12.00 5.00 0.00 -
NAPS 1.26 1.29 1.28 1.22 1.27 1.26 1.24 1.07%
Adjusted Per Share Value based on latest NOSH - 119,777
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.91 15.25 7.35 27.38 20.14 13.35 6.40 126.97%
EPS 1.38 1.83 0.82 2.92 2.58 1.72 0.76 48.78%
DPS 2.25 1.50 0.75 1.80 1.80 0.75 0.00 -
NAPS 0.189 0.1935 0.1918 0.183 0.1905 0.189 0.186 1.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.65 1.80 1.76 1.81 1.65 1.55 1.50 -
P/RPS 1.13 1.77 3.59 0.99 1.23 1.74 3.52 -53.08%
P/EPS 17.95 14.72 32.23 9.31 9.59 13.50 29.64 -28.39%
EY 5.57 6.79 3.10 10.75 10.42 7.41 3.37 39.74%
DY 9.09 5.56 2.84 6.63 7.27 3.23 0.00 -
P/NAPS 1.31 1.40 1.38 1.48 1.30 1.23 1.21 5.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 15/08/11 25/05/11 22/02/11 16/11/10 18/08/10 18/05/10 -
Price 1.72 1.75 1.80 1.83 1.84 1.80 1.76 -
P/RPS 1.18 1.72 3.67 1.00 1.37 2.02 4.13 -56.58%
P/EPS 18.72 14.31 32.97 9.41 10.70 15.68 34.78 -33.80%
EY 5.34 6.99 3.03 10.63 9.35 6.38 2.88 50.86%
DY 8.72 5.71 2.78 6.56 6.52 2.78 0.00 -
P/NAPS 1.37 1.36 1.41 1.50 1.45 1.43 1.42 -2.35%

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