[HUPSENG] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.06%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 63,144 56,864 66,016 61,794 64,989 53,238 63,332 -0.19%
PBT 11,280 9,480 12,835 10,756 10,130 -1,896 10,623 4.06%
Tax -2,845 -2,553 -3,674 -2,738 -2,498 -1,749 -2,496 9.07%
NP 8,435 6,927 9,161 8,018 7,632 -3,645 8,127 2.49%
-
NP to SH 8,435 6,927 9,161 8,018 7,632 -3,645 8,127 2.49%
-
Tax Rate 25.22% 26.93% 28.62% 25.46% 24.66% - 23.50% -
Total Cost 54,709 49,937 56,855 53,776 57,357 56,883 55,205 -0.59%
-
Net Worth 153,599 145,200 152,483 142,835 147,599 151,075 154,857 -0.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 21,600 - 14,407 - 11,999 5,995 6,002 133.93%
Div Payout % 256.08% - 157.27% - 157.23% 0.00% 73.86% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 153,599 145,200 152,483 142,835 147,599 151,075 154,857 -0.53%
NOSH 120,000 120,000 120,065 120,029 119,999 119,901 120,044 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.36% 12.18% 13.88% 12.98% 11.74% -6.85% 12.83% -
ROE 5.49% 4.77% 6.01% 5.61% 5.17% -2.41% 5.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.62 47.39 54.98 51.48 54.16 44.40 52.76 -0.17%
EPS 7.03 5.77 7.63 6.68 6.36 -3.04 6.77 2.53%
DPS 18.00 0.00 12.00 0.00 10.00 5.00 5.00 133.98%
NAPS 1.28 1.21 1.27 1.19 1.23 1.26 1.29 -0.51%
Adjusted Per Share Value based on latest NOSH - 120,029
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.89 7.11 8.25 7.72 8.12 6.65 7.92 -0.25%
EPS 1.05 0.87 1.15 1.00 0.95 -0.46 1.02 1.94%
DPS 2.70 0.00 1.80 0.00 1.50 0.75 0.75 133.98%
NAPS 0.192 0.1815 0.1906 0.1785 0.1845 0.1888 0.1936 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.83 2.56 2.67 1.95 1.79 1.65 1.80 -
P/RPS 5.38 5.40 4.86 3.79 3.31 3.72 3.41 35.33%
P/EPS 40.26 44.35 34.99 29.19 28.14 -54.28 26.59 31.69%
EY 2.48 2.25 2.86 3.43 3.55 -1.84 3.76 -24.13%
DY 6.36 0.00 4.49 0.00 5.59 3.03 2.78 73.18%
P/NAPS 2.21 2.12 2.10 1.64 1.46 1.31 1.40 35.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 14/11/11 15/08/11 -
Price 3.04 2.85 2.60 2.34 1.80 1.72 1.75 -
P/RPS 5.78 6.01 4.73 4.55 3.32 3.87 3.32 44.47%
P/EPS 43.25 49.37 34.08 35.03 28.30 -56.58 25.85 40.71%
EY 2.31 2.03 2.93 2.85 3.53 -1.77 3.87 -28.99%
DY 5.92 0.00 4.62 0.00 5.56 2.91 2.86 62.06%
P/NAPS 2.38 2.36 2.05 1.97 1.46 1.37 1.36 44.97%

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