[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -53.68%
YoY- 98.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 213,405 159,295 109,953 54,510 220,329 173,238 120,396 46.31%
PBT 35,800 26,508 20,178 9,954 21,341 16,730 11,824 108.86%
Tax -8,920 -6,424 -5,063 -2,510 -5,270 -4,147 -2,796 116.25%
NP 26,880 20,084 15,115 7,444 16,071 12,583 9,028 106.55%
-
NP to SH 26,880 20,084 15,115 7,444 16,071 12,583 9,028 106.55%
-
Tax Rate 24.92% 24.23% 25.09% 25.22% 24.69% 24.79% 23.65% -
Total Cost 186,525 139,211 94,838 47,066 204,258 160,655 111,368 40.89%
-
Net Worth 141,599 141,614 141,009 133,164 125,976 126,610 122,972 9.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 15,300 10,501 6,000 4,498 4,439 4,440 - -
Div Payout % 56.92% 52.29% 39.70% 60.44% 27.62% 35.29% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 141,599 141,614 141,009 133,164 125,976 126,610 122,972 9.83%
NOSH 120,000 60,005 60,003 59,983 59,988 60,004 59,986 58.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.60% 12.61% 13.75% 13.66% 7.29% 7.26% 7.50% -
ROE 18.98% 14.18% 10.72% 5.59% 12.76% 9.94% 7.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 177.84 265.47 183.24 90.87 367.28 288.71 200.70 -7.72%
EPS 22.40 33.47 25.19 12.41 26.79 20.97 15.05 30.26%
DPS 12.75 17.50 10.00 7.50 7.40 7.40 0.00 -
NAPS 1.18 2.36 2.35 2.22 2.10 2.11 2.05 -30.73%
Adjusted Per Share Value based on latest NOSH - 59,983
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.68 19.91 13.74 6.81 27.54 21.65 15.05 46.32%
EPS 3.36 2.51 1.89 0.93 2.01 1.57 1.13 106.36%
DPS 1.91 1.31 0.75 0.56 0.55 0.56 0.00 -
NAPS 0.177 0.177 0.1763 0.1665 0.1575 0.1583 0.1537 9.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.35 1.21 1.04 0.78 0.71 0.75 0.64 -
P/RPS 0.76 0.46 0.57 0.86 0.19 0.26 0.32 77.72%
P/EPS 6.03 3.62 4.13 6.29 2.65 3.58 4.25 26.18%
EY 16.59 27.66 24.22 15.91 37.73 27.96 23.52 -20.71%
DY 9.44 14.46 9.62 9.62 10.42 9.87 0.00 -
P/NAPS 1.14 0.51 0.44 0.35 0.34 0.36 0.31 137.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 10/11/09 18/08/09 19/05/09 17/02/09 13/11/08 14/08/08 -
Price 1.44 1.23 1.06 0.79 0.73 0.66 2.64 -
P/RPS 0.81 0.46 0.58 0.87 0.20 0.23 1.32 -27.72%
P/EPS 6.43 3.67 4.21 6.37 2.72 3.15 17.54 -48.68%
EY 15.56 27.21 23.76 15.71 36.70 31.77 5.70 94.96%
DY 8.85 14.23 9.43 9.49 10.14 11.21 0.00 -
P/NAPS 1.22 0.52 0.45 0.36 0.35 0.31 1.29 -3.64%

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