[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -56.9%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 247,818 184,674 127,810 61,794 240,231 175,242 122,004 60.04%
PBT 44,351 33,071 23,591 10,756 27,573 17,519 19,415 73.01%
Tax -11,810 -8,965 -6,412 -2,738 -8,970 -6,491 -4,742 83.22%
NP 32,541 24,106 17,179 8,018 18,603 11,028 14,673 69.65%
-
NP to SH 32,541 24,106 17,179 8,018 18,603 11,028 14,673 69.65%
-
Tax Rate 26.63% 27.11% 27.18% 25.46% 32.53% 37.05% 24.42% -
Total Cost 215,277 160,568 110,631 53,776 221,628 164,214 107,331 58.70%
-
Net Worth 153,599 145,200 152,355 142,835 147,599 151,200 154,768 -0.50%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 36,000 14,400 14,395 - 29,999 18,000 11,997 107.35%
Div Payout % 110.63% 59.74% 83.80% - 161.26% 163.22% 81.77% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 153,599 145,200 152,355 142,835 147,599 151,200 154,768 -0.50%
NOSH 120,000 120,000 119,965 120,029 119,999 120,000 119,975 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.13% 13.05% 13.44% 12.98% 7.74% 6.29% 12.03% -
ROE 21.19% 16.60% 11.28% 5.61% 12.60% 7.29% 9.48% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 206.52 153.90 106.54 51.48 200.19 146.03 101.69 60.02%
EPS 27.12 20.09 14.32 6.68 15.50 9.19 12.23 69.63%
DPS 30.00 12.00 12.00 0.00 25.00 15.00 10.00 107.31%
NAPS 1.28 1.21 1.27 1.19 1.23 1.26 1.29 -0.51%
Adjusted Per Share Value based on latest NOSH - 120,029
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.98 23.08 15.98 7.72 30.03 21.91 15.25 60.05%
EPS 4.07 3.01 2.15 1.00 2.33 1.38 1.83 69.97%
DPS 4.50 1.80 1.80 0.00 3.75 2.25 1.50 107.31%
NAPS 0.192 0.1815 0.1904 0.1785 0.1845 0.189 0.1935 -0.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.83 2.56 2.67 1.95 1.79 1.65 1.80 -
P/RPS 1.37 1.66 2.51 3.79 0.89 1.13 1.77 -15.63%
P/EPS 10.44 12.74 18.65 29.19 11.55 17.95 14.72 -20.38%
EY 9.58 7.85 5.36 3.43 8.66 5.57 6.79 25.66%
DY 10.60 4.69 4.49 0.00 13.97 9.09 5.56 53.45%
P/NAPS 2.21 2.12 2.10 1.64 1.46 1.31 1.40 35.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 14/11/11 15/08/11 -
Price 3.04 2.85 2.60 2.34 1.80 1.72 1.75 -
P/RPS 1.47 1.85 2.44 4.55 0.90 1.18 1.72 -9.89%
P/EPS 11.21 14.19 18.16 35.03 11.61 18.72 14.31 -14.95%
EY 8.92 7.05 5.51 2.85 8.61 5.34 6.99 17.56%
DY 9.87 4.21 4.62 0.00 13.89 8.72 5.71 43.79%
P/NAPS 2.38 2.36 2.05 1.97 1.46 1.37 1.36 44.97%

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