[HUPSENG] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	210,075	213,405	206,386	209,886	218,185	220,329	217,848	-2.39%
YoY %	-1.56%	3.40%	-1.67%	-3.80%	-0.97%	1.14%	-	-
Horiz. %	96.43%	97.96%	94.74%	96.35%	100.15%	101.14%	100.00%	-
PBT	34,038	35,800	31,119	29,695	26,339	21,341	17,516	55.78%
YoY %	-4.92%	15.04%	4.80%	12.74%	23.42%	21.84%	-	-
Horiz. %	194.33%	204.38%	177.66%	169.53%	150.37%	121.84%	100.00%	-
Tax	-8,530	-8,920	-7,547	-7,537	-6,570	-5,270	-4,329	57.23%
YoY %	4.37%	-18.19%	-0.13%	-14.72%	-24.67%	-21.74%	-	-
Horiz. %	197.04%	206.05%	174.34%	174.10%	151.77%	121.74%	100.00%	-
NP	25,508	26,880	23,572	22,158	19,769	16,071	13,187	55.30%
YoY %	-5.10%	14.03%	6.38%	12.08%	23.01%	21.87%	-	-
Horiz. %	193.43%	203.84%	178.75%	168.03%	149.91%	121.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,719	27,091	23,572	22,158	19,769	16,071	13,187	56.16%
YoY %	-5.06%	14.93%	6.38%	12.08%	23.01%	21.87%	-	-
Horiz. %	195.03%	205.44%	178.75%	168.03%	149.91%	121.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.06%	24.92%	24.25%	25.38%	24.94%	24.69%	24.71%	-
YoY %	0.56%	2.76%	-4.45%	1.76%	1.01%	-0.08%	-	-
Horiz. %	101.42%	100.85%	98.14%	102.71%	100.93%	99.92%	100.00%	-
Total Cost	184,567	186,525	182,814	187,728	198,416	204,258	204,661	-6.66%
YoY %	-1.05%	2.03%	-2.62%	-5.39%	-2.86%	-0.20%	-	-
Horiz. %	90.18%	91.14%	89.33%	91.73%	96.95%	99.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	148,800	141,683	141,628	140,944	133,164	126,072	126,493	11.44%
YoY %	5.02%	0.04%	0.49%	5.84%	5.63%	-0.33%	-	-
Horiz. %	117.63%	112.01%	111.97%	111.42%	105.27%	99.67%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	10,050	12,300	10,496	14,932	8,935	4,436	4,436	72.58%
YoY %	-18.29%	17.19%	-29.71%	67.12%	101.42%	0.00%	-	-
Horiz. %	226.56%	277.28%	236.61%	336.61%	201.42%	100.00%	100.00%	-
Div Payout %	39.08%	45.40%	44.53%	67.39%	45.20%	27.60%	33.64%	-
YoY %	-13.92%	1.95%	-33.92%	49.09%	63.77%	-17.95%	-	-
Horiz. %	116.17%	134.96%	132.37%	200.33%	134.36%	82.05%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	148,800	141,683	141,628	140,944	133,164	126,072	126,493	11.44%
YoY %	5.02%	0.04%	0.49%	5.84%	5.63%	-0.33%	-	-
Horiz. %	117.63%	112.01%	111.97%	111.42%	105.27%	99.67%	100.00%	-
NOSH	120,000	120,070	60,012	59,976	59,983	60,034	59,949	58.89%
YoY %	-0.06%	100.08%	0.06%	-0.01%	-0.08%	0.14%	-	-
Horiz. %	200.17%	200.29%	100.11%	100.05%	100.06%	100.14%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	12.14%	12.60%	11.42%	10.56%	9.06%	7.29%	6.05%	-
YoY %	-3.65%	10.33%	8.14%	16.56%	24.28%	20.50%	-	-
Horiz. %	200.66%	208.26%	188.76%	174.55%	149.75%	120.50%	100.00%	-
ROE	17.28%	19.12%	16.64%	15.72%	14.85%	12.75%	10.43%	-
YoY %	-9.62%	14.90%	5.85%	5.86%	16.47%	22.24%	-	-
Horiz. %	165.68%	183.32%	159.54%	150.72%	142.38%	122.24%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	175.06	177.73	343.91	349.95	363.74	367.00	363.39	-38.57%
YoY %	-1.50%	-48.32%	-1.73%	-3.79%	-0.89%	0.99%	-	-
Horiz. %	48.17%	48.91%	94.64%	96.30%	100.10%	100.99%	100.00%	-
EPS	21.43	22.56	39.28	36.94	32.96	26.77	22.00	-1.73%
YoY %	-5.01%	-42.57%	6.33%	12.08%	23.12%	21.68%	-	-
Horiz. %	97.41%	102.55%	178.55%	167.91%	149.82%	121.68%	100.00%	-
DPS	8.38	10.24	17.50	24.90	14.90	7.40	7.40	8.65%
YoY %	-18.16%	-41.49%	-29.72%	67.11%	101.35%	0.00%	-	-
Horiz. %	113.24%	138.38%	236.49%	336.49%	201.35%	100.00%	100.00%	-
NAPS	1.24	1.18	2.36	2.35	2.22	2.10	2.11	-29.86%
YoY %	5.08%	-50.00%	0.43%	5.86%	5.71%	-0.47%	-	-
Horiz. %	58.77%	55.92%	111.85%	111.37%	105.21%	99.53%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 59,976
RPS	26.26	26.68	25.80	26.24	27.27	27.54	27.23	-2.39%
YoY %	-1.57%	3.41%	-1.68%	-3.78%	-0.98%	1.14%	-	-
Horiz. %	96.44%	97.98%	94.75%	96.36%	100.15%	101.14%	100.00%	-
EPS	3.21	3.39	2.95	2.77	2.47	2.01	1.65	55.90%
YoY %	-5.31%	14.92%	6.50%	12.15%	22.89%	21.82%	-	-
Horiz. %	194.55%	205.45%	178.79%	167.88%	149.70%	121.82%	100.00%	-
DPS	1.26	1.54	1.31	1.87	1.12	0.55	0.55	73.86%
YoY %	-18.18%	17.56%	-29.95%	66.96%	103.64%	0.00%	-	-
Horiz. %	229.09%	280.00%	238.18%	340.00%	203.64%	100.00%	100.00%	-
NAPS	0.186	0.1771	0.177	0.1762	0.1665	0.1576	0.1581	11.45%
YoY %	5.03%	0.06%	0.45%	5.83%	5.65%	-0.32%	-	-
Horiz. %	117.65%	112.02%	111.95%	111.45%	105.31%	99.68%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.50	1.35	1.21	1.04	0.78	0.71	0.75	-
P/RPS	0.86	0.76	0.35	0.30	0.21	0.19	0.21	156.18%
YoY %	13.16%	117.14%	16.67%	42.86%	10.53%	-9.52%	-	-
Horiz. %	409.52%	361.90%	166.67%	142.86%	100.00%	90.48%	100.00%	-
P/EPS	7.00	5.98	3.08	2.82	2.37	2.65	3.41	61.59%
YoY %	17.06%	94.16%	9.22%	18.99%	-10.57%	-22.29%	-	-
Horiz. %	205.28%	175.37%	90.32%	82.70%	69.50%	77.71%	100.00%	-
EY	14.29	16.71	32.46	35.52	42.25	37.70	29.33	-38.10%
YoY %	-14.48%	-48.52%	-8.61%	-15.93%	12.07%	28.54%	-	-
Horiz. %	48.72%	56.97%	110.67%	121.10%	144.05%	128.54%	100.00%	-
DY	5.58	7.59	14.46	23.94	19.10	10.42	9.87	-31.65%
YoY %	-26.48%	-47.51%	-39.60%	25.34%	83.30%	5.57%	-	-
Horiz. %	56.53%	76.90%	146.50%	242.55%	193.52%	105.57%	100.00%	-
P/NAPS	1.21	1.14	0.51	0.44	0.35	0.34	0.36	124.54%
YoY %	6.14%	123.53%	15.91%	25.71%	2.94%	-5.56%	-	-
Horiz. %	336.11%	316.67%	141.67%	122.22%	97.22%	94.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	18/05/10	22/02/10	10/11/09	18/08/09	19/05/09	17/02/09	13/11/08	-
Price	1.76	1.44	1.23	1.06	0.79	0.73	0.66	-
P/RPS	1.01	0.81	0.36	0.30	0.22	0.20	0.18	216.09%
YoY %	24.69%	125.00%	20.00%	36.36%	10.00%	11.11%	-	-
Horiz. %	561.11%	450.00%	200.00%	166.67%	122.22%	111.11%	100.00%	-
P/EPS	8.21	6.38	3.13	2.87	2.40	2.73	3.00	95.77%
YoY %	28.68%	103.83%	9.06%	19.58%	-12.09%	-9.00%	-	-
Horiz. %	273.67%	212.67%	104.33%	95.67%	80.00%	91.00%	100.00%	-
EY	12.18	15.67	31.93	34.85	41.72	36.67	33.33	-48.91%
YoY %	-22.27%	-50.92%	-8.38%	-16.47%	13.77%	10.02%	-	-
Horiz. %	36.54%	47.01%	95.80%	104.56%	125.17%	110.02%	100.00%	-
DY	4.76	7.11	14.23	23.49	18.86	10.14	11.21	-43.53%
YoY %	-33.05%	-50.04%	-39.42%	24.55%	86.00%	-9.55%	-	-
Horiz. %	42.46%	63.43%	126.94%	209.55%	168.24%	90.45%	100.00%	-
P/NAPS	1.42	1.22	0.52	0.45	0.36	0.35	0.31	176.07%
YoY %	16.39%	134.62%	15.56%	25.00%	2.86%	12.90%	-	-
Horiz. %	458.06%	393.55%	167.74%	145.16%	116.13%	112.90%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 10:40:00

EMA 5

10 Mins

BUY

2024-07-04 10:20:00

EMA 5

10 Mins

SELL

2024-07-04 10:00:00

EMA 5

10 Mins

BUY

2024-07-04 09:50:00

EMA 5

10 Mins

SELL

2024-07-04 09:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.805

+0.525

120,210,800

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

65,692,800

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.88

0.00

54,599,900

HEXCARE

0.28

+0.015

52,377,600

JAKS

0.165

+0.005

49,115,700

APPASIA

0.165

+0.005

48,374,500

More active Stocks

OFB

0.805

+0.525

120,210,800

WPRTS

4.45

+0.21

1,162,900

PIE

6.45

+0.18

272,700

F&N

31.92

+0.18

3,600

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,740,600

PMETAL

6.00

+0.12

4,665,600

HARTA

3.40

+0.11

3,327,600

KOTRA

4.31

+0.11

700

More gainer Stocks

MPI

39.32

-0.36

31,000

TOYOVEN

1.06

-0.32

7,506,300

HEIM

22.22

-0.28

90,600

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

221,200

SUNCON

4.02

-0.14

15,992,800

KLK

20.42

-0.14

70,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

NOTION

2.02

-0.10

9,197,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More