[HUPSENG] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -10.65%
YoY- -18.43%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 57,926 54,332 55,633 51,180 54,110 49,342 55,443 2.95%
PBT 5,066 9,139 10,345 8,192 9,292 6,330 10,224 -37.30%
Tax -2,371 -2,273 -2,639 -2,120 -2,496 -1,361 -2,553 -4.79%
NP 2,695 6,866 7,706 6,072 6,796 4,969 7,671 -50.11%
-
NP to SH 2,695 6,866 7,706 6,072 6,796 4,969 7,671 -50.11%
-
Tax Rate 46.80% 24.87% 25.51% 25.88% 26.86% 21.50% 24.97% -
Total Cost 55,231 47,466 47,927 45,108 47,314 44,373 47,772 10.12%
-
Net Worth 146,128 152,444 151,239 148,800 141,683 141,628 140,944 2.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 8,402 6,001 - 4,802 - 5,997 -
Div Payout % - 122.38% 77.88% - 70.67% - 78.19% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 146,128 152,444 151,239 148,800 141,683 141,628 140,944 2.43%
NOSH 119,777 120,034 120,031 120,000 120,070 60,012 59,976 58.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.65% 12.64% 13.85% 11.86% 12.56% 10.07% 13.84% -
ROE 1.84% 4.50% 5.10% 4.08% 4.80% 3.51% 5.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.36 45.26 46.35 42.65 45.07 82.22 92.44 -34.99%
EPS 2.25 5.72 6.42 5.06 5.66 8.28 12.79 -68.50%
DPS 0.00 7.00 5.00 0.00 4.00 0.00 10.00 -
NAPS 1.22 1.27 1.26 1.24 1.18 2.36 2.35 -35.32%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.24 6.79 6.95 6.40 6.76 6.17 6.93 2.95%
EPS 0.34 0.86 0.96 0.76 0.85 0.62 0.96 -49.84%
DPS 0.00 1.05 0.75 0.00 0.60 0.00 0.75 -
NAPS 0.1827 0.1906 0.189 0.186 0.1771 0.177 0.1762 2.43%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.81 1.65 1.55 1.50 1.35 1.21 1.04 -
P/RPS 3.74 3.65 3.34 3.52 3.00 1.47 1.13 121.60%
P/EPS 80.44 28.85 24.14 29.64 23.85 14.61 8.13 358.95%
EY 1.24 3.47 4.14 3.37 4.19 6.84 12.30 -78.24%
DY 0.00 4.24 3.23 0.00 2.96 0.00 9.62 -
P/NAPS 1.48 1.30 1.23 1.21 1.14 0.51 0.44 123.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 16/11/10 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 -
Price 1.83 1.84 1.80 1.76 1.44 1.23 1.06 -
P/RPS 3.78 4.07 3.88 4.13 3.20 1.50 1.15 120.59%
P/EPS 81.33 32.17 28.04 34.78 25.44 14.86 8.29 356.37%
EY 1.23 3.11 3.57 2.88 3.93 6.73 12.07 -78.09%
DY 0.00 3.80 2.78 0.00 2.78 0.00 9.43 -
P/NAPS 1.50 1.45 1.43 1.42 1.22 0.52 0.45 122.65%

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