[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -77.41%
YoY- -18.43%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 219,071 161,145 106,813 51,180 213,405 159,295 109,953 58.13%
PBT 32,742 27,676 18,537 8,192 35,800 26,508 20,178 37.96%
Tax -9,403 -7,032 -4,759 -2,120 -8,920 -6,424 -5,063 50.92%
NP 23,339 20,644 13,778 6,072 26,880 20,084 15,115 33.48%
-
NP to SH 23,339 20,644 13,778 6,072 26,880 20,084 15,115 33.48%
-
Tax Rate 28.72% 25.41% 25.67% 25.88% 24.92% 24.23% 25.09% -
Total Cost 195,732 140,501 93,035 45,108 186,525 139,211 94,838 61.88%
-
Net Worth 146,393 152,429 151,221 148,800 141,599 141,614 141,009 2.52%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,399 14,402 6,000 - 15,300 10,501 6,000 78.96%
Div Payout % 61.70% 69.77% 43.55% - 56.92% 52.29% 39.70% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 146,393 152,429 151,221 148,800 141,599 141,614 141,009 2.52%
NOSH 119,994 120,023 120,017 120,000 120,000 60,005 60,003 58.52%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.65% 12.81% 12.90% 11.86% 12.60% 12.61% 13.75% -
ROE 15.94% 13.54% 9.11% 4.08% 18.98% 14.18% 10.72% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 182.57 134.26 89.00 42.65 177.84 265.47 183.24 -0.24%
EPS 19.45 17.20 11.48 5.06 22.40 33.47 25.19 -15.79%
DPS 12.00 12.00 5.00 0.00 12.75 17.50 10.00 12.88%
NAPS 1.22 1.27 1.26 1.24 1.18 2.36 2.35 -35.32%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.38 20.14 13.35 6.40 26.68 19.91 13.74 58.15%
EPS 2.92 2.58 1.72 0.76 3.36 2.51 1.89 33.53%
DPS 1.80 1.80 0.75 0.00 1.91 1.31 0.75 78.97%
NAPS 0.183 0.1905 0.189 0.186 0.177 0.177 0.1763 2.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.81 1.65 1.55 1.50 1.35 1.21 1.04 -
P/RPS 0.99 1.23 1.74 3.52 0.76 0.46 0.57 44.34%
P/EPS 9.31 9.59 13.50 29.64 6.03 3.62 4.13 71.66%
EY 10.75 10.42 7.41 3.37 16.59 27.66 24.22 -41.72%
DY 6.63 7.27 3.23 0.00 9.44 14.46 9.62 -21.92%
P/NAPS 1.48 1.30 1.23 1.21 1.14 0.51 0.44 123.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 16/11/10 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 -
Price 1.83 1.84 1.80 1.76 1.44 1.23 1.06 -
P/RPS 1.00 1.37 2.02 4.13 0.81 0.46 0.58 43.64%
P/EPS 9.41 10.70 15.68 34.78 6.43 3.67 4.21 70.70%
EY 10.63 9.35 6.38 2.88 15.56 27.21 23.76 -41.41%
DY 6.56 6.52 2.78 0.00 8.85 14.23 9.43 -21.43%
P/NAPS 1.50 1.45 1.43 1.42 1.22 0.52 0.45 122.65%

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