[HUPSENG] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -32.7%
YoY- 175.15%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 55,443 54,510 47,091 52,842 63,742 56,654 44,610 15.61%
PBT 10,224 9,954 4,611 4,906 6,868 4,956 786 453.95%
Tax -2,553 -2,510 -1,123 -1,351 -1,586 -1,210 -182 482.57%
NP 7,671 7,444 3,488 3,555 5,282 3,746 604 445.19%
-
NP to SH 7,671 7,444 3,488 3,555 5,282 3,746 604 445.19%
-
Tax Rate 24.97% 25.22% 24.35% 27.54% 23.09% 24.41% 23.16% -
Total Cost 47,772 47,066 43,603 49,287 58,460 52,908 44,006 5.63%
-
Net Worth 140,944 133,164 126,072 126,493 123,046 118,263 113,623 15.46%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,997 4,498 - 4,436 - - - -
Div Payout % 78.19% 60.44% - 124.79% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 140,944 133,164 126,072 126,493 123,046 118,263 113,623 15.46%
NOSH 59,976 59,983 60,034 59,949 60,022 60,032 59,801 0.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.84% 13.66% 7.41% 6.73% 8.29% 6.61% 1.35% -
ROE 5.44% 5.59% 2.77% 2.81% 4.29% 3.17% 0.53% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 92.44 90.87 78.44 88.14 106.20 94.37 74.60 15.38%
EPS 12.79 12.41 5.81 5.93 8.80 6.24 1.01 444.13%
DPS 10.00 7.50 0.00 7.40 0.00 0.00 0.00 -
NAPS 2.35 2.22 2.10 2.11 2.05 1.97 1.90 15.23%
Adjusted Per Share Value based on latest NOSH - 59,949
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.93 6.81 5.89 6.61 7.97 7.08 5.58 15.55%
EPS 0.96 0.93 0.44 0.44 0.66 0.47 0.08 424.94%
DPS 0.75 0.56 0.00 0.55 0.00 0.00 0.00 -
NAPS 0.1762 0.1665 0.1576 0.1581 0.1538 0.1478 0.142 15.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.04 0.78 0.71 0.75 0.64 0.70 0.69 -
P/RPS 1.13 0.86 0.91 0.85 0.60 0.74 0.92 14.70%
P/EPS 8.13 6.29 12.22 12.65 7.27 11.22 68.32 -75.83%
EY 12.30 15.91 8.18 7.91 13.75 8.91 1.46 314.57%
DY 9.62 9.62 0.00 9.87 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.34 0.36 0.31 0.36 0.36 14.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 19/05/09 17/02/09 13/11/08 14/08/08 21/05/08 20/02/08 -
Price 1.06 0.79 0.73 0.66 2.64 0.61 0.70 -
P/RPS 1.15 0.87 0.93 0.75 2.49 0.65 0.94 14.40%
P/EPS 8.29 6.37 12.56 11.13 30.00 9.78 69.31 -75.75%
EY 12.07 15.71 7.96 8.98 3.33 10.23 1.44 313.16%
DY 9.43 9.49 0.00 11.21 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.35 0.31 1.29 0.31 0.37 13.95%

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