[HUPSENG] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -35.22%
YoY- 39.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 55,633 51,180 54,110 49,342 55,443 54,510 47,091 11.78%
PBT 10,345 8,192 9,292 6,330 10,224 9,954 4,611 71.63%
Tax -2,639 -2,120 -2,496 -1,361 -2,553 -2,510 -1,123 77.03%
NP 7,706 6,072 6,796 4,969 7,671 7,444 3,488 69.87%
-
NP to SH 7,706 6,072 6,796 4,969 7,671 7,444 3,488 69.87%
-
Tax Rate 25.51% 25.88% 26.86% 21.50% 24.97% 25.22% 24.35% -
Total Cost 47,927 45,108 47,314 44,373 47,772 47,066 43,603 6.52%
-
Net Worth 151,239 148,800 141,683 141,628 140,944 133,164 126,072 12.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,001 - 4,802 - 5,997 4,498 - -
Div Payout % 77.88% - 70.67% - 78.19% 60.44% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 151,239 148,800 141,683 141,628 140,944 133,164 126,072 12.93%
NOSH 120,031 120,000 120,070 60,012 59,976 59,983 60,034 58.90%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.85% 11.86% 12.56% 10.07% 13.84% 13.66% 7.41% -
ROE 5.10% 4.08% 4.80% 3.51% 5.44% 5.59% 2.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 46.35 42.65 45.07 82.22 92.44 90.87 78.44 -29.65%
EPS 6.42 5.06 5.66 8.28 12.79 12.41 5.81 6.90%
DPS 5.00 0.00 4.00 0.00 10.00 7.50 0.00 -
NAPS 1.26 1.24 1.18 2.36 2.35 2.22 2.10 -28.92%
Adjusted Per Share Value based on latest NOSH - 60,012
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.95 6.40 6.76 6.17 6.93 6.81 5.89 11.69%
EPS 0.96 0.76 0.85 0.62 0.96 0.93 0.44 68.46%
DPS 0.75 0.00 0.60 0.00 0.75 0.56 0.00 -
NAPS 0.189 0.186 0.1771 0.177 0.1762 0.1665 0.1576 12.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.55 1.50 1.35 1.21 1.04 0.78 0.71 -
P/RPS 3.34 3.52 3.00 1.47 1.13 0.86 0.91 138.50%
P/EPS 24.14 29.64 23.85 14.61 8.13 6.29 12.22 57.63%
EY 4.14 3.37 4.19 6.84 12.30 15.91 8.18 -36.57%
DY 3.23 0.00 2.96 0.00 9.62 9.62 0.00 -
P/NAPS 1.23 1.21 1.14 0.51 0.44 0.35 0.34 136.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 19/05/09 17/02/09 -
Price 1.80 1.76 1.44 1.23 1.06 0.79 0.73 -
P/RPS 3.88 4.13 3.20 1.50 1.15 0.87 0.93 159.83%
P/EPS 28.04 34.78 25.44 14.86 8.29 6.37 12.56 71.06%
EY 3.57 2.88 3.93 6.73 12.07 15.71 7.96 -41.49%
DY 2.78 0.00 2.78 0.00 9.43 9.49 0.00 -
P/NAPS 1.43 1.42 1.22 0.52 0.45 0.36 0.35 156.23%

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