[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -71.95%
YoY- 7.81%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 240,231 175,242 122,004 58,762 219,071 161,145 106,813 71.40%
PBT 27,573 17,519 19,415 8,792 32,742 27,676 18,537 30.21%
Tax -8,970 -6,491 -4,742 -2,246 -9,403 -7,032 -4,759 52.41%
NP 18,603 11,028 14,673 6,546 23,339 20,644 13,778 22.09%
-
NP to SH 18,603 11,028 14,673 6,546 23,339 20,644 13,778 22.09%
-
Tax Rate 32.53% 37.05% 24.42% 25.55% 28.72% 25.41% 25.67% -
Total Cost 221,628 164,214 107,331 52,216 195,732 140,501 93,035 78.08%
-
Net Worth 147,599 151,200 154,768 153,459 146,393 152,429 151,221 -1.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 29,999 18,000 11,997 5,994 14,399 14,402 6,000 191.53%
Div Payout % 161.26% 163.22% 81.77% 91.58% 61.70% 69.77% 43.55% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 147,599 151,200 154,768 153,459 146,393 152,429 151,221 -1.59%
NOSH 119,999 120,000 119,975 119,890 119,994 120,023 120,017 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.74% 6.29% 12.03% 11.14% 10.65% 12.81% 12.90% -
ROE 12.60% 7.29% 9.48% 4.27% 15.94% 13.54% 9.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 200.19 146.03 101.69 49.01 182.57 134.26 89.00 71.41%
EPS 15.50 9.19 12.23 5.46 19.45 17.20 11.48 22.09%
DPS 25.00 15.00 10.00 5.00 12.00 12.00 5.00 191.54%
NAPS 1.23 1.26 1.29 1.28 1.22 1.27 1.26 -1.58%
Adjusted Per Share Value based on latest NOSH - 119,890
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.03 21.91 15.25 7.35 27.38 20.14 13.35 71.42%
EPS 2.33 1.38 1.83 0.82 2.92 2.58 1.72 22.36%
DPS 3.75 2.25 1.50 0.75 1.80 1.80 0.75 191.54%
NAPS 0.1845 0.189 0.1935 0.1918 0.183 0.1905 0.189 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.65 1.80 1.76 1.81 1.65 1.55 -
P/RPS 0.89 1.13 1.77 3.59 0.99 1.23 1.74 -35.96%
P/EPS 11.55 17.95 14.72 32.23 9.31 9.59 13.50 -9.85%
EY 8.66 5.57 6.79 3.10 10.75 10.42 7.41 10.91%
DY 13.97 9.09 5.56 2.84 6.63 7.27 3.23 164.75%
P/NAPS 1.46 1.31 1.40 1.38 1.48 1.30 1.23 12.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 15/02/12 14/11/11 15/08/11 25/05/11 22/02/11 16/11/10 18/08/10 -
Price 1.80 1.72 1.75 1.80 1.83 1.84 1.80 -
P/RPS 0.90 1.18 1.72 3.67 1.00 1.37 2.02 -41.57%
P/EPS 11.61 18.72 14.31 32.97 9.41 10.70 15.68 -18.11%
EY 8.61 5.34 6.99 3.03 10.63 9.35 6.38 22.05%
DY 13.89 8.72 5.71 2.78 6.56 6.52 2.78 191.40%
P/NAPS 1.46 1.37 1.36 1.41 1.50 1.45 1.43 1.38%

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