[HUPSENG] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 142.89%
YoY- 7.81%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 64,989 53,238 63,332 58,672 57,926 54,332 55,633 10.88%
PBT 10,130 -1,896 10,623 8,792 5,066 9,139 10,345 -1.38%
Tax -2,498 -1,749 -2,496 -2,246 -2,371 -2,273 -2,639 -3.58%
NP 7,632 -3,645 8,127 6,546 2,695 6,866 7,706 -0.63%
-
NP to SH 7,632 -3,645 8,127 6,546 2,695 6,866 7,706 -0.63%
-
Tax Rate 24.66% - 23.50% 25.55% 46.80% 24.87% 25.51% -
Total Cost 57,357 56,883 55,205 52,126 55,231 47,466 47,927 12.68%
-
Net Worth 147,599 151,075 154,857 153,459 146,128 152,444 151,239 -1.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,999 5,995 6,002 5,994 - 8,402 6,001 58.51%
Div Payout % 157.23% 0.00% 73.86% 91.58% - 122.38% 77.88% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 147,599 151,075 154,857 153,459 146,128 152,444 151,239 -1.60%
NOSH 119,999 119,901 120,044 119,890 119,777 120,034 120,031 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.74% -6.85% 12.83% 11.16% 4.65% 12.64% 13.85% -
ROE 5.17% -2.41% 5.25% 4.27% 1.84% 4.50% 5.10% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 54.16 44.40 52.76 48.94 48.36 45.26 46.35 10.90%
EPS 6.36 -3.04 6.77 5.46 2.25 5.72 6.42 -0.62%
DPS 10.00 5.00 5.00 5.00 0.00 7.00 5.00 58.53%
NAPS 1.23 1.26 1.29 1.28 1.22 1.27 1.26 -1.58%
Adjusted Per Share Value based on latest NOSH - 119,890
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.12 6.65 7.92 7.33 7.24 6.79 6.95 10.89%
EPS 0.95 -0.46 1.02 0.82 0.34 0.86 0.96 -0.69%
DPS 1.50 0.75 0.75 0.75 0.00 1.05 0.75 58.53%
NAPS 0.1845 0.1888 0.1936 0.1918 0.1827 0.1906 0.189 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.65 1.80 1.76 1.81 1.65 1.55 -
P/RPS 3.31 3.72 3.41 3.60 3.74 3.65 3.34 -0.59%
P/EPS 28.14 -54.28 26.59 32.23 80.44 28.85 24.14 10.73%
EY 3.55 -1.84 3.76 3.10 1.24 3.47 4.14 -9.71%
DY 5.59 3.03 2.78 2.84 0.00 4.24 3.23 44.00%
P/NAPS 1.46 1.31 1.40 1.38 1.48 1.30 1.23 12.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 15/02/12 14/11/11 15/08/11 25/05/11 22/02/11 16/11/10 18/08/10 -
Price 1.80 1.72 1.75 1.80 1.83 1.84 1.80 -
P/RPS 3.32 3.87 3.32 3.68 3.78 4.07 3.88 -9.84%
P/EPS 28.30 -56.58 25.85 32.97 81.33 32.17 28.04 0.61%
EY 3.53 -1.77 3.87 3.03 1.23 3.11 3.57 -0.74%
DY 5.56 2.91 2.86 2.78 0.00 3.80 2.78 58.53%
P/NAPS 1.46 1.37 1.36 1.41 1.50 1.45 1.43 1.38%

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