[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 68.69%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 184,674 127,810 61,794 240,231 175,242 122,004 58,762 114.10%
PBT 33,071 23,591 10,756 27,573 17,519 19,415 8,792 141.28%
Tax -8,965 -6,412 -2,738 -8,970 -6,491 -4,742 -2,246 150.99%
NP 24,106 17,179 8,018 18,603 11,028 14,673 6,546 137.90%
-
NP to SH 24,106 17,179 8,018 18,603 11,028 14,673 6,546 137.90%
-
Tax Rate 27.11% 27.18% 25.46% 32.53% 37.05% 24.42% 25.55% -
Total Cost 160,568 110,631 53,776 221,628 164,214 107,331 52,216 111.03%
-
Net Worth 145,200 152,355 142,835 147,599 151,200 154,768 153,459 -3.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 14,400 14,395 - 29,999 18,000 11,997 5,994 79.08%
Div Payout % 59.74% 83.80% - 161.26% 163.22% 81.77% 91.58% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 145,200 152,355 142,835 147,599 151,200 154,768 153,459 -3.61%
NOSH 120,000 119,965 120,029 119,999 120,000 119,975 119,890 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.05% 13.44% 12.98% 7.74% 6.29% 12.03% 11.14% -
ROE 16.60% 11.28% 5.61% 12.60% 7.29% 9.48% 4.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 153.90 106.54 51.48 200.19 146.03 101.69 49.01 113.99%
EPS 20.09 14.32 6.68 15.50 9.19 12.23 5.46 137.77%
DPS 12.00 12.00 0.00 25.00 15.00 10.00 5.00 78.97%
NAPS 1.21 1.27 1.19 1.23 1.26 1.29 1.28 -3.67%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.08 15.98 7.72 30.03 21.91 15.25 7.35 113.99%
EPS 3.01 2.15 1.00 2.33 1.38 1.83 0.82 137.39%
DPS 1.80 1.80 0.00 3.75 2.25 1.50 0.75 78.97%
NAPS 0.1815 0.1904 0.1785 0.1845 0.189 0.1935 0.1918 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.56 2.67 1.95 1.79 1.65 1.80 1.76 -
P/RPS 1.66 2.51 3.79 0.89 1.13 1.77 3.59 -40.11%
P/EPS 12.74 18.65 29.19 11.55 17.95 14.72 32.23 -46.04%
EY 7.85 5.36 3.43 8.66 5.57 6.79 3.10 85.46%
DY 4.69 4.49 0.00 13.97 9.09 5.56 2.84 39.58%
P/NAPS 2.12 2.10 1.64 1.46 1.31 1.40 1.38 33.03%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 16/05/12 15/02/12 14/11/11 15/08/11 25/05/11 -
Price 2.85 2.60 2.34 1.80 1.72 1.75 1.80 -
P/RPS 1.85 2.44 4.55 0.90 1.18 1.72 3.67 -36.58%
P/EPS 14.19 18.16 35.03 11.61 18.72 14.31 32.97 -42.90%
EY 7.05 5.51 2.85 8.61 5.34 6.99 3.03 75.31%
DY 4.21 4.62 0.00 13.89 8.72 5.71 2.78 31.77%
P/NAPS 2.36 2.05 1.97 1.46 1.37 1.36 1.41 40.83%

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