[HUPSENG] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -1.88%
YoY- 477.48%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 49,342 55,443 54,510 47,091 52,842 63,742 56,654 -8.79%
PBT 6,330 10,224 9,954 4,611 4,906 6,868 4,956 17.70%
Tax -1,361 -2,553 -2,510 -1,123 -1,351 -1,586 -1,210 8.14%
NP 4,969 7,671 7,444 3,488 3,555 5,282 3,746 20.70%
-
NP to SH 4,969 7,671 7,444 3,488 3,555 5,282 3,746 20.70%
-
Tax Rate 21.50% 24.97% 25.22% 24.35% 27.54% 23.09% 24.41% -
Total Cost 44,373 47,772 47,066 43,603 49,287 58,460 52,908 -11.05%
-
Net Worth 141,628 140,944 133,164 126,072 126,493 123,046 118,263 12.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 5,997 4,498 - 4,436 - - -
Div Payout % - 78.19% 60.44% - 124.79% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 141,628 140,944 133,164 126,072 126,493 123,046 118,263 12.75%
NOSH 60,012 59,976 59,983 60,034 59,949 60,022 60,032 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.07% 13.84% 13.66% 7.41% 6.73% 8.29% 6.61% -
ROE 3.51% 5.44% 5.59% 2.77% 2.81% 4.29% 3.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 82.22 92.44 90.87 78.44 88.14 106.20 94.37 -8.77%
EPS 8.28 12.79 12.41 5.81 5.93 8.80 6.24 20.73%
DPS 0.00 10.00 7.50 0.00 7.40 0.00 0.00 -
NAPS 2.36 2.35 2.22 2.10 2.11 2.05 1.97 12.78%
Adjusted Per Share Value based on latest NOSH - 60,034
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.17 6.93 6.81 5.89 6.61 7.97 7.08 -8.75%
EPS 0.62 0.96 0.93 0.44 0.44 0.66 0.47 20.26%
DPS 0.00 0.75 0.56 0.00 0.55 0.00 0.00 -
NAPS 0.177 0.1762 0.1665 0.1576 0.1581 0.1538 0.1478 12.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.21 1.04 0.78 0.71 0.75 0.64 0.70 -
P/RPS 1.47 1.13 0.86 0.91 0.85 0.60 0.74 57.95%
P/EPS 14.61 8.13 6.29 12.22 12.65 7.27 11.22 19.22%
EY 6.84 12.30 15.91 8.18 7.91 13.75 8.91 -16.14%
DY 0.00 9.62 9.62 0.00 9.87 0.00 0.00 -
P/NAPS 0.51 0.44 0.35 0.34 0.36 0.31 0.36 26.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 18/08/09 19/05/09 17/02/09 13/11/08 14/08/08 21/05/08 -
Price 1.23 1.06 0.79 0.73 0.66 2.64 0.61 -
P/RPS 1.50 1.15 0.87 0.93 0.75 2.49 0.65 74.54%
P/EPS 14.86 8.29 6.37 12.56 11.13 30.00 9.78 32.13%
EY 6.73 12.07 15.71 7.96 8.98 3.33 10.23 -24.33%
DY 0.00 9.43 9.49 0.00 11.21 0.00 0.00 -
P/NAPS 0.52 0.45 0.36 0.35 0.31 1.29 0.31 41.13%

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