[HUPSENG] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 26.91%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 58,672 57,926 54,332 55,633 51,180 54,110 49,342 12.25%
PBT 8,792 5,066 9,139 10,345 8,192 9,292 6,330 24.51%
Tax -2,246 -2,371 -2,273 -2,639 -2,120 -2,496 -1,361 39.69%
NP 6,546 2,695 6,866 7,706 6,072 6,796 4,969 20.19%
-
NP to SH 6,546 2,695 6,866 7,706 6,072 6,796 4,969 20.19%
-
Tax Rate 25.55% 46.80% 24.87% 25.51% 25.88% 26.86% 21.50% -
Total Cost 52,126 55,231 47,466 47,927 45,108 47,314 44,373 11.34%
-
Net Worth 153,459 146,128 152,444 151,239 148,800 141,683 141,628 5.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,994 - 8,402 6,001 - 4,802 - -
Div Payout % 91.58% - 122.38% 77.88% - 70.67% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 153,459 146,128 152,444 151,239 148,800 141,683 141,628 5.49%
NOSH 119,890 119,777 120,034 120,031 120,000 120,070 60,012 58.68%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.16% 4.65% 12.64% 13.85% 11.86% 12.56% 10.07% -
ROE 4.27% 1.84% 4.50% 5.10% 4.08% 4.80% 3.51% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.94 48.36 45.26 46.35 42.65 45.07 82.22 -29.26%
EPS 5.46 2.25 5.72 6.42 5.06 5.66 8.28 -24.25%
DPS 5.00 0.00 7.00 5.00 0.00 4.00 0.00 -
NAPS 1.28 1.22 1.27 1.26 1.24 1.18 2.36 -33.51%
Adjusted Per Share Value based on latest NOSH - 120,031
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.33 7.24 6.79 6.95 6.40 6.76 6.17 12.18%
EPS 0.82 0.34 0.86 0.96 0.76 0.85 0.62 20.50%
DPS 0.75 0.00 1.05 0.75 0.00 0.60 0.00 -
NAPS 0.1918 0.1827 0.1906 0.189 0.186 0.1771 0.177 5.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.76 1.81 1.65 1.55 1.50 1.35 1.21 -
P/RPS 3.60 3.74 3.65 3.34 3.52 3.00 1.47 81.78%
P/EPS 32.23 80.44 28.85 24.14 29.64 23.85 14.61 69.54%
EY 3.10 1.24 3.47 4.14 3.37 4.19 6.84 -41.02%
DY 2.84 0.00 4.24 3.23 0.00 2.96 0.00 -
P/NAPS 1.38 1.48 1.30 1.23 1.21 1.14 0.51 94.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 16/11/10 18/08/10 18/05/10 22/02/10 10/11/09 -
Price 1.80 1.83 1.84 1.80 1.76 1.44 1.23 -
P/RPS 3.68 3.78 4.07 3.88 4.13 3.20 1.50 82.00%
P/EPS 32.97 81.33 32.17 28.04 34.78 25.44 14.86 70.19%
EY 3.03 1.23 3.11 3.57 2.88 3.93 6.73 -41.28%
DY 2.78 0.00 3.80 2.78 0.00 2.78 0.00 -
P/NAPS 1.41 1.50 1.45 1.43 1.42 1.22 0.52 94.56%

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