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

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.08%
YoY- 102.84%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 210,075 213,405 206,386 209,886 218,185 220,329 217,848 -2.39%
PBT 34,038 35,800 31,119 29,695 26,339 21,341 17,516 55.78%
Tax -8,530 -8,920 -7,547 -7,537 -6,570 -5,270 -4,329 57.23%
NP 25,508 26,880 23,572 22,158 19,769 16,071 13,187 55.30%
-
NP to SH 25,719 27,091 23,572 22,158 19,769 16,071 13,187 56.16%
-
Tax Rate 25.06% 24.92% 24.25% 25.38% 24.94% 24.69% 24.71% -
Total Cost 184,567 186,525 182,814 187,728 198,416 204,258 204,661 -6.66%
-
Net Worth 148,800 141,683 141,628 140,944 133,164 126,072 126,493 11.44%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,050 12,300 10,496 14,932 8,935 4,436 4,436 72.58%
Div Payout % 39.08% 45.40% 44.53% 67.39% 45.20% 27.60% 33.64% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 148,800 141,683 141,628 140,944 133,164 126,072 126,493 11.44%
NOSH 120,000 120,070 60,012 59,976 59,983 60,034 59,949 58.89%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.14% 12.60% 11.42% 10.56% 9.06% 7.29% 6.05% -
ROE 17.28% 19.12% 16.64% 15.72% 14.85% 12.75% 10.43% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 175.06 177.73 343.91 349.95 363.74 367.00 363.39 -38.57%
EPS 21.43 22.56 39.28 36.94 32.96 26.77 22.00 -1.73%
DPS 8.38 10.24 17.50 24.90 14.90 7.40 7.40 8.65%
NAPS 1.24 1.18 2.36 2.35 2.22 2.10 2.11 -29.86%
Adjusted Per Share Value based on latest NOSH - 59,976
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 26.26 26.68 25.80 26.24 27.27 27.54 27.23 -2.39%
EPS 3.21 3.39 2.95 2.77 2.47 2.01 1.65 55.90%
DPS 1.26 1.54 1.31 1.87 1.12 0.55 0.55 73.86%
NAPS 0.186 0.1771 0.177 0.1762 0.1665 0.1576 0.1581 11.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
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%
P/EPS 7.00 5.98 3.08 2.82 2.37 2.65 3.41 61.59%
EY 14.29 16.71 32.46 35.52 42.25 37.70 29.33 -38.10%
DY 5.58 7.59 14.46 23.94 19.10 10.42 9.87 -31.65%
P/NAPS 1.21 1.14 0.51 0.44 0.35 0.34 0.36 124.54%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
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%
P/EPS 8.21 6.38 3.13 2.87 2.40 2.73 3.00 95.77%
EY 12.18 15.67 31.93 34.85 41.72 36.67 33.33 -48.91%
DY 4.76 7.11 14.23 23.49 18.86 10.14 11.21 -43.53%
P/NAPS 1.42 1.22 0.52 0.45 0.36 0.35 0.31 176.07%

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