[HUPSENG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 113.42%
YoY- 98.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 54,110 49,342 55,443 54,510 47,091 52,842 63,742 -10.31%
PBT 9,292 6,330 10,224 9,954 4,611 4,906 6,868 22.25%
Tax -2,496 -1,361 -2,553 -2,510 -1,123 -1,351 -1,586 35.18%
NP 6,796 4,969 7,671 7,444 3,488 3,555 5,282 18.24%
-
NP to SH 6,796 4,969 7,671 7,444 3,488 3,555 5,282 18.24%
-
Tax Rate 26.86% 21.50% 24.97% 25.22% 24.35% 27.54% 23.09% -
Total Cost 47,314 44,373 47,772 47,066 43,603 49,287 58,460 -13.11%
-
Net Worth 141,683 141,628 140,944 133,164 126,072 126,493 123,046 9.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,802 - 5,997 4,498 - 4,436 - -
Div Payout % 70.67% - 78.19% 60.44% - 124.79% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 141,683 141,628 140,944 133,164 126,072 126,493 123,046 9.83%
NOSH 120,070 60,012 59,976 59,983 60,034 59,949 60,022 58.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.56% 10.07% 13.84% 13.66% 7.41% 6.73% 8.29% -
ROE 4.80% 3.51% 5.44% 5.59% 2.77% 2.81% 4.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.07 82.22 92.44 90.87 78.44 88.14 106.20 -43.43%
EPS 5.66 8.28 12.79 12.41 5.81 5.93 8.80 -25.42%
DPS 4.00 0.00 10.00 7.50 0.00 7.40 0.00 -
NAPS 1.18 2.36 2.35 2.22 2.10 2.11 2.05 -30.73%
Adjusted Per Share Value based on latest NOSH - 59,983
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.76 6.17 6.93 6.81 5.89 6.61 7.97 -10.36%
EPS 0.85 0.62 0.96 0.93 0.44 0.44 0.66 18.31%
DPS 0.60 0.00 0.75 0.56 0.00 0.55 0.00 -
NAPS 0.1771 0.177 0.1762 0.1665 0.1576 0.1581 0.1538 9.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.35 1.21 1.04 0.78 0.71 0.75 0.64 -
P/RPS 3.00 1.47 1.13 0.86 0.91 0.85 0.60 191.54%
P/EPS 23.85 14.61 8.13 6.29 12.22 12.65 7.27 120.30%
EY 4.19 6.84 12.30 15.91 8.18 7.91 13.75 -54.61%
DY 2.96 0.00 9.62 9.62 0.00 9.87 0.00 -
P/NAPS 1.14 0.51 0.44 0.35 0.34 0.36 0.31 137.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 10/11/09 18/08/09 19/05/09 17/02/09 13/11/08 14/08/08 -
Price 1.44 1.23 1.06 0.79 0.73 0.66 2.64 -
P/RPS 3.20 1.50 1.15 0.87 0.93 0.75 2.49 18.15%
P/EPS 25.44 14.86 8.29 6.37 12.56 11.13 30.00 -10.38%
EY 3.93 6.73 12.07 15.71 7.96 8.98 3.33 11.64%
DY 2.78 0.00 9.43 9.49 0.00 11.21 0.00 -
P/NAPS 1.22 0.52 0.45 0.36 0.35 0.31 1.29 -3.64%

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