[HUPSENG] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -144.85%
YoY- -153.09%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 66,016 61,794 64,989 53,238 63,332 58,672 57,926 9.11%
PBT 12,835 10,756 10,130 -1,896 10,623 8,792 5,066 85.95%
Tax -3,674 -2,738 -2,498 -1,749 -2,496 -2,246 -2,371 33.94%
NP 9,161 8,018 7,632 -3,645 8,127 6,546 2,695 126.24%
-
NP to SH 9,161 8,018 7,632 -3,645 8,127 6,546 2,695 126.24%
-
Tax Rate 28.62% 25.46% 24.66% - 23.50% 25.55% 46.80% -
Total Cost 56,855 53,776 57,357 56,883 55,205 52,126 55,231 1.95%
-
Net Worth 152,483 142,835 147,599 151,075 154,857 153,459 146,128 2.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 14,407 - 11,999 5,995 6,002 5,994 - -
Div Payout % 157.27% - 157.23% 0.00% 73.86% 91.58% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 152,483 142,835 147,599 151,075 154,857 153,459 146,128 2.88%
NOSH 120,065 120,029 119,999 119,901 120,044 119,890 119,777 0.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.88% 12.98% 11.74% -6.85% 12.83% 11.16% 4.65% -
ROE 6.01% 5.61% 5.17% -2.41% 5.25% 4.27% 1.84% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.98 51.48 54.16 44.40 52.76 48.94 48.36 8.93%
EPS 7.63 6.68 6.36 -3.04 6.77 5.46 2.25 125.88%
DPS 12.00 0.00 10.00 5.00 5.00 5.00 0.00 -
NAPS 1.27 1.19 1.23 1.26 1.29 1.28 1.22 2.71%
Adjusted Per Share Value based on latest NOSH - 119,901
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.25 7.72 8.12 6.65 7.92 7.33 7.24 9.10%
EPS 1.15 1.00 0.95 -0.46 1.02 0.82 0.34 125.49%
DPS 1.80 0.00 1.50 0.75 0.75 0.75 0.00 -
NAPS 0.1906 0.1785 0.1845 0.1888 0.1936 0.1918 0.1827 2.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.67 1.95 1.79 1.65 1.80 1.76 1.81 -
P/RPS 4.86 3.79 3.31 3.72 3.41 3.60 3.74 19.10%
P/EPS 34.99 29.19 28.14 -54.28 26.59 32.23 80.44 -42.61%
EY 2.86 3.43 3.55 -1.84 3.76 3.10 1.24 74.65%
DY 4.49 0.00 5.59 3.03 2.78 2.84 0.00 -
P/NAPS 2.10 1.64 1.46 1.31 1.40 1.38 1.48 26.29%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 15/02/12 14/11/11 15/08/11 25/05/11 22/02/11 -
Price 2.60 2.34 1.80 1.72 1.75 1.80 1.83 -
P/RPS 4.73 4.55 3.32 3.87 3.32 3.68 3.78 16.13%
P/EPS 34.08 35.03 28.30 -56.58 25.85 32.97 81.33 -44.03%
EY 2.93 2.85 3.53 -1.77 3.87 3.03 1.23 78.45%
DY 4.62 0.00 5.56 2.91 2.86 2.78 0.00 -
P/NAPS 2.05 1.97 1.46 1.37 1.36 1.41 1.50 23.17%

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