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

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	213,405	159,295	109,953	54,510	220,329	173,238	120,396	46.31%
YoY %	33.97%	44.88%	101.71%	-75.26%	27.18%	43.89%	-	-
Horiz. %	177.25%	132.31%	91.33%	45.28%	183.00%	143.89%	100.00%	-
PBT	35,800	26,508	20,178	9,954	21,341	16,730	11,824	108.86%
YoY %	35.05%	31.37%	102.71%	-53.36%	27.56%	41.49%	-	-
Horiz. %	302.77%	224.19%	170.65%	84.18%	180.49%	141.49%	100.00%	-
Tax	-8,920	-6,424	-5,063	-2,510	-5,270	-4,147	-2,796	116.25%
YoY %	-38.85%	-26.88%	-101.71%	52.37%	-27.08%	-48.32%	-	-
Horiz. %	319.03%	229.76%	181.08%	89.77%	188.48%	148.32%	100.00%	-
NP	26,880	20,084	15,115	7,444	16,071	12,583	9,028	106.55%
YoY %	33.84%	32.87%	103.05%	-53.68%	27.72%	39.38%	-	-
Horiz. %	297.74%	222.46%	167.42%	82.45%	178.01%	139.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,880	20,084	15,115	7,444	16,071	12,583	9,028	106.55%
YoY %	33.84%	32.87%	103.05%	-53.68%	27.72%	39.38%	-	-
Horiz. %	297.74%	222.46%	167.42%	82.45%	178.01%	139.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	24.23%	25.09%	25.22%	24.69%	24.79%	23.65%	-
YoY %	2.85%	-3.43%	-0.52%	2.15%	-0.40%	4.82%	-	-
Horiz. %	105.37%	102.45%	106.09%	106.64%	104.40%	104.82%	100.00%	-
Total Cost	186,525	139,211	94,838	47,066	204,258	160,655	111,368	40.89%
YoY %	33.99%	46.79%	101.50%	-76.96%	27.14%	44.26%	-	-
Horiz. %	167.49%	125.00%	85.16%	42.26%	183.41%	144.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,599	141,614	141,009	133,164	125,976	126,610	122,972	9.83%
YoY %	-0.01%	0.43%	5.89%	5.71%	-0.50%	2.96%	-	-
Horiz. %	115.15%	115.16%	114.67%	108.29%	102.44%	102.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	15,300	10,501	6,000	4,498	4,439	4,440	-	-
YoY %	45.70%	75.02%	33.39%	1.33%	-0.02%	0.00%	-	-
Horiz. %	344.59%	236.51%	135.14%	101.31%	99.98%	100.00%	-	-
Div Payout %	56.92%	52.29%	39.70%	60.44%	27.62%	35.29%	-	-
YoY %	8.85%	31.71%	-34.32%	118.83%	-21.73%	0.00%	-	-
Horiz. %	161.29%	148.17%	112.50%	171.27%	78.27%	100.00%	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	141,599	141,614	141,009	133,164	125,976	126,610	122,972	9.83%
YoY %	-0.01%	0.43%	5.89%	5.71%	-0.50%	2.96%	-	-
Horiz. %	115.15%	115.16%	114.67%	108.29%	102.44%	102.96%	100.00%	-
NOSH	120,000	60,005	60,003	59,983	59,988	60,004	59,986	58.56%
YoY %	99.98%	0.00%	0.03%	-0.01%	-0.03%	0.03%	-	-
Horiz. %	200.05%	100.03%	100.03%	99.99%	100.00%	100.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	12.60%	12.61%	13.75%	13.66%	7.29%	7.26%	7.50%	-
YoY %	-0.08%	-8.29%	0.66%	87.38%	0.41%	-3.20%	-	-
Horiz. %	168.00%	168.13%	183.33%	182.13%	97.20%	96.80%	100.00%	-
ROE	18.98%	14.18%	10.72%	5.59%	12.76%	9.94%	7.34%	-
YoY %	33.85%	32.28%	91.77%	-56.19%	28.37%	35.42%	-	-
Horiz. %	258.58%	193.19%	146.05%	76.16%	173.84%	135.42%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	177.84	265.47	183.24	90.87	367.28	288.71	200.70	-7.72%
YoY %	-33.01%	44.88%	101.65%	-75.26%	27.21%	43.85%	-	-
Horiz. %	88.61%	132.27%	91.30%	45.28%	183.00%	143.85%	100.00%	-
EPS	22.40	33.47	25.19	12.41	26.79	20.97	15.05	30.26%
YoY %	-33.07%	32.87%	102.98%	-53.68%	27.75%	39.34%	-	-
Horiz. %	148.84%	222.39%	167.38%	82.46%	178.01%	139.34%	100.00%	-
DPS	12.75	17.50	10.00	7.50	7.40	7.40	0.00	-
YoY %	-27.14%	75.00%	33.33%	1.35%	0.00%	0.00%	-	-
Horiz. %	172.30%	236.49%	135.14%	101.35%	100.00%	100.00%	-	-
NAPS	1.18	2.36	2.35	2.22	2.10	2.11	2.05	-30.73%
YoY %	-50.00%	0.43%	5.86%	5.71%	-0.47%	2.93%	-	-
Horiz. %	57.56%	115.12%	114.63%	108.29%	102.44%	102.93%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 59,983
RPS	26.68	19.91	13.74	6.81	27.54	21.65	15.05	46.32%
YoY %	34.00%	44.91%	101.76%	-75.27%	27.21%	43.85%	-	-
Horiz. %	177.28%	132.29%	91.30%	45.25%	182.99%	143.85%	100.00%	-
EPS	3.36	2.51	1.89	0.93	2.01	1.57	1.13	106.36%
YoY %	33.86%	32.80%	103.23%	-53.73%	28.03%	38.94%	-	-
Horiz. %	297.35%	222.12%	167.26%	82.30%	177.88%	138.94%	100.00%	-
DPS	1.91	1.31	0.75	0.56	0.55	0.56	0.00	-
YoY %	45.80%	74.67%	33.93%	1.82%	-1.79%	0.00%	-	-
Horiz. %	341.07%	233.93%	133.93%	100.00%	98.21%	100.00%	-	-
NAPS	0.177	0.177	0.1763	0.1665	0.1575	0.1583	0.1537	9.83%
YoY %	0.00%	0.40%	5.89%	5.71%	-0.51%	2.99%	-	-
Horiz. %	115.16%	115.16%	114.70%	108.33%	102.47%	102.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	65.22%	-19.30%	-33.72%	352.63%	-26.92%	-18.75%	-	-
Horiz. %	237.50%	143.75%	178.12%	268.75%	59.38%	81.25%	100.00%	-
P/EPS	6.03	3.62	4.13	6.29	2.65	3.58	4.25	26.18%
YoY %	66.57%	-12.35%	-34.34%	137.36%	-25.98%	-15.76%	-	-
Horiz. %	141.88%	85.18%	97.18%	148.00%	62.35%	84.24%	100.00%	-
EY	16.59	27.66	24.22	15.91	37.73	27.96	23.52	-20.71%
YoY %	-40.02%	14.20%	52.23%	-57.83%	34.94%	18.88%	-	-
Horiz. %	70.54%	117.60%	102.98%	67.64%	160.42%	118.88%	100.00%	-
DY	9.44	14.46	9.62	9.62	10.42	9.87	0.00	-
YoY %	-34.72%	50.31%	0.00%	-7.68%	5.57%	0.00%	-	-
Horiz. %	95.64%	146.50%	97.47%	97.47%	105.57%	100.00%	-	-
P/NAPS	1.14	0.51	0.44	0.35	0.34	0.36	0.31	137.68%
YoY %	123.53%	15.91%	25.71%	2.94%	-5.56%	16.13%	-	-
Horiz. %	367.74%	164.52%	141.94%	112.90%	109.68%	116.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	76.09%	-20.69%	-33.33%	335.00%	-13.04%	-82.58%	-	-
Horiz. %	61.36%	34.85%	43.94%	65.91%	15.15%	17.42%	100.00%	-
P/EPS	6.43	3.67	4.21	6.37	2.72	3.15	17.54	-48.68%
YoY %	75.20%	-12.83%	-33.91%	134.19%	-13.65%	-82.04%	-	-
Horiz. %	36.66%	20.92%	24.00%	36.32%	15.51%	17.96%	100.00%	-
EY	15.56	27.21	23.76	15.71	36.70	31.77	5.70	94.96%
YoY %	-42.82%	14.52%	51.24%	-57.19%	15.52%	457.37%	-	-
Horiz. %	272.98%	477.37%	416.84%	275.61%	643.86%	557.37%	100.00%	-
DY	8.85	14.23	9.43	9.49	10.14	11.21	0.00	-
YoY %	-37.81%	50.90%	-0.63%	-6.41%	-9.55%	0.00%	-	-
Horiz. %	78.95%	126.94%	84.12%	84.66%	90.45%	100.00%	-	-
P/NAPS	1.22	0.52	0.45	0.36	0.35	0.31	1.29	-3.64%
YoY %	134.62%	15.56%	25.00%	2.86%	12.90%	-75.97%	-	-
Horiz. %	94.57%	40.31%	34.88%	27.91%	27.13%	24.03%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-03 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-03 16:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

970

MPI

MALAYSIAN PACIFIC INDUSTRIES

941

SALCON

SALCON BHD

878

HLIND

HONG LEONG INDUSTRIES BHD

840

YTLPOWR

YTL POWER INTERNATIONAL BHD

704

WCT

WCT HOLDINGS BERHAD

579

GENTING

GENTING BHD

577

JCY

JCY INTERNATIONAL BERHAD

555

PBBANK

PUBLIC BANK BHD

535

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More