[HUPSENG] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -24.39%
YoY- 290.04%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 66,126 59,873 63,144 56,864 66,016 61,794 64,989 1.16%
PBT 14,593 12,142 11,280 9,480 12,835 10,756 10,130 27.58%
Tax -3,887 -3,238 -2,845 -2,553 -3,674 -2,738 -2,498 34.31%
NP 10,706 8,904 8,435 6,927 9,161 8,018 7,632 25.33%
-
NP to SH 10,706 8,904 8,435 6,927 9,161 8,018 7,632 25.33%
-
Tax Rate 26.64% 26.67% 25.22% 26.93% 28.62% 25.46% 24.66% -
Total Cost 55,420 50,969 54,709 49,937 56,855 53,776 57,357 -2.26%
-
Net Worth 151,199 140,399 153,599 145,200 152,483 142,835 147,599 1.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 18,000 - 21,600 - 14,407 - 11,999 31.07%
Div Payout % 168.13% - 256.08% - 157.27% - 157.23% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,199 140,399 153,599 145,200 152,483 142,835 147,599 1.62%
NOSH 120,000 120,000 120,000 120,000 120,065 120,029 119,999 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.19% 14.87% 13.36% 12.18% 13.88% 12.98% 11.74% -
ROE 7.08% 6.34% 5.49% 4.77% 6.01% 5.61% 5.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 55.11 49.89 52.62 47.39 54.98 51.48 54.16 1.16%
EPS 8.92 7.42 7.03 5.77 7.63 6.68 6.36 25.32%
DPS 15.00 0.00 18.00 0.00 12.00 0.00 10.00 31.06%
NAPS 1.26 1.17 1.28 1.21 1.27 1.19 1.23 1.62%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.27 7.48 7.89 7.11 8.25 7.72 8.12 1.22%
EPS 1.34 1.11 1.05 0.87 1.15 1.00 0.95 25.79%
DPS 2.25 0.00 2.70 0.00 1.80 0.00 1.50 31.06%
NAPS 0.189 0.1755 0.192 0.1815 0.1906 0.1785 0.1845 1.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.96 3.49 2.83 2.56 2.67 1.95 1.79 -
P/RPS 7.19 6.99 5.38 5.40 4.86 3.79 3.31 67.80%
P/EPS 44.39 47.04 40.26 44.35 34.99 29.19 28.14 35.54%
EY 2.25 2.13 2.48 2.25 2.86 3.43 3.55 -26.23%
DY 3.79 0.00 6.36 0.00 4.49 0.00 5.59 -22.84%
P/NAPS 3.14 2.98 2.21 2.12 2.10 1.64 1.46 66.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 15/05/13 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 -
Price 4.53 3.72 3.04 2.85 2.60 2.34 1.80 -
P/RPS 8.22 7.46 5.78 6.01 4.73 4.55 3.32 83.11%
P/EPS 50.78 50.13 43.25 49.37 34.08 35.03 28.30 47.71%
EY 1.97 1.99 2.31 2.03 2.93 2.85 3.53 -32.24%
DY 3.31 0.00 5.92 0.00 4.62 0.00 5.56 -29.25%
P/NAPS 3.60 3.18 2.38 2.36 2.05 1.97 1.46 82.61%

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