[HUPSENG] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.9%
YoY- 38.18%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 63,332 58,672 57,926 54,332 55,633 51,180 54,110 11.09%
PBT 10,623 8,792 5,066 9,139 10,345 8,192 9,292 9.36%
Tax -2,496 -2,246 -2,371 -2,273 -2,639 -2,120 -2,496 0.00%
NP 8,127 6,546 2,695 6,866 7,706 6,072 6,796 12.70%
-
NP to SH 8,127 6,546 2,695 6,866 7,706 6,072 6,796 12.70%
-
Tax Rate 23.50% 25.55% 46.80% 24.87% 25.51% 25.88% 26.86% -
Total Cost 55,205 52,126 55,231 47,466 47,927 45,108 47,314 10.86%
-
Net Worth 154,857 153,459 146,128 152,444 151,239 148,800 141,683 6.12%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,002 5,994 - 8,402 6,001 - 4,802 16.08%
Div Payout % 73.86% 91.58% - 122.38% 77.88% - 70.67% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 154,857 153,459 146,128 152,444 151,239 148,800 141,683 6.12%
NOSH 120,044 119,890 119,777 120,034 120,031 120,000 120,070 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.83% 11.16% 4.65% 12.64% 13.85% 11.86% 12.56% -
ROE 5.25% 4.27% 1.84% 4.50% 5.10% 4.08% 4.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.76 48.94 48.36 45.26 46.35 42.65 45.07 11.10%
EPS 6.77 5.46 2.25 5.72 6.42 5.06 5.66 12.71%
DPS 5.00 5.00 0.00 7.00 5.00 0.00 4.00 16.08%
NAPS 1.29 1.28 1.22 1.27 1.26 1.24 1.18 6.13%
Adjusted Per Share Value based on latest NOSH - 120,034
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.92 7.33 7.24 6.79 6.95 6.40 6.76 11.16%
EPS 1.02 0.82 0.34 0.86 0.96 0.76 0.85 12.96%
DPS 0.75 0.75 0.00 1.05 0.75 0.00 0.60 16.08%
NAPS 0.1936 0.1918 0.1827 0.1906 0.189 0.186 0.1771 6.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.80 1.76 1.81 1.65 1.55 1.50 1.35 -
P/RPS 3.41 3.60 3.74 3.65 3.34 3.52 3.00 8.94%
P/EPS 26.59 32.23 80.44 28.85 24.14 29.64 23.85 7.54%
EY 3.76 3.10 1.24 3.47 4.14 3.37 4.19 -6.98%
DY 2.78 2.84 0.00 4.24 3.23 0.00 2.96 -4.10%
P/NAPS 1.40 1.38 1.48 1.30 1.23 1.21 1.14 14.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 25/05/11 22/02/11 16/11/10 18/08/10 18/05/10 22/02/10 -
Price 1.75 1.80 1.83 1.84 1.80 1.76 1.44 -
P/RPS 3.32 3.68 3.78 4.07 3.88 4.13 3.20 2.49%
P/EPS 25.85 32.97 81.33 32.17 28.04 34.78 25.44 1.07%
EY 3.87 3.03 1.23 3.11 3.57 2.88 3.93 -1.02%
DY 2.86 2.78 0.00 3.80 2.78 0.00 2.78 1.91%
P/NAPS 1.36 1.41 1.50 1.45 1.43 1.42 1.22 7.53%

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