[HUPSENG] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.77%
YoY- 94.84%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 54,332 55,633 51,180 54,110 49,342 55,443 54,510 -0.21%
PBT 9,139 10,345 8,192 9,292 6,330 10,224 9,954 -5.53%
Tax -2,273 -2,639 -2,120 -2,496 -1,361 -2,553 -2,510 -6.39%
NP 6,866 7,706 6,072 6,796 4,969 7,671 7,444 -5.24%
-
NP to SH 6,866 7,706 6,072 6,796 4,969 7,671 7,444 -5.24%
-
Tax Rate 24.87% 25.51% 25.88% 26.86% 21.50% 24.97% 25.22% -
Total Cost 47,466 47,927 45,108 47,314 44,373 47,772 47,066 0.56%
-
Net Worth 152,444 151,239 148,800 141,683 141,628 140,944 133,164 9.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,402 6,001 - 4,802 - 5,997 4,498 51.61%
Div Payout % 122.38% 77.88% - 70.67% - 78.19% 60.44% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 152,444 151,239 148,800 141,683 141,628 140,944 133,164 9.42%
NOSH 120,034 120,031 120,000 120,070 60,012 59,976 59,983 58.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.64% 13.85% 11.86% 12.56% 10.07% 13.84% 13.66% -
ROE 4.50% 5.10% 4.08% 4.80% 3.51% 5.44% 5.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.26 46.35 42.65 45.07 82.22 92.44 90.87 -37.13%
EPS 5.72 6.42 5.06 5.66 8.28 12.79 12.41 -40.30%
DPS 7.00 5.00 0.00 4.00 0.00 10.00 7.50 -4.49%
NAPS 1.27 1.26 1.24 1.18 2.36 2.35 2.22 -31.06%
Adjusted Per Share Value based on latest NOSH - 120,070
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.79 6.95 6.40 6.76 6.17 6.93 6.81 -0.19%
EPS 0.86 0.96 0.76 0.85 0.62 0.96 0.93 -5.07%
DPS 1.05 0.75 0.00 0.60 0.00 0.75 0.56 51.99%
NAPS 0.1906 0.189 0.186 0.1771 0.177 0.1762 0.1665 9.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.65 1.55 1.50 1.35 1.21 1.04 0.78 -
P/RPS 3.65 3.34 3.52 3.00 1.47 1.13 0.86 161.90%
P/EPS 28.85 24.14 29.64 23.85 14.61 8.13 6.29 175.80%
EY 3.47 4.14 3.37 4.19 6.84 12.30 15.91 -63.73%
DY 4.24 3.23 0.00 2.96 0.00 9.62 9.62 -42.05%
P/NAPS 1.30 1.23 1.21 1.14 0.51 0.44 0.35 139.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 19/05/09 -
Price 1.84 1.80 1.76 1.44 1.23 1.06 0.79 -
P/RPS 4.07 3.88 4.13 3.20 1.50 1.15 0.87 179.45%
P/EPS 32.17 28.04 34.78 25.44 14.86 8.29 6.37 194.06%
EY 3.11 3.57 2.88 3.93 6.73 12.07 15.71 -65.99%
DY 3.80 2.78 0.00 2.78 0.00 9.43 9.49 -45.64%
P/NAPS 1.45 1.43 1.42 1.22 0.52 0.45 0.36 152.93%

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