[HUPSENG] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 5.14%
YoY- -12.66%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 245,897 247,818 249,663 246,037 243,353 240,231 233,168 3.60%
PBT 45,737 44,351 43,201 31,825 29,613 27,649 22,585 59.99%
Tax -12,310 -11,810 -11,463 -10,659 -9,481 -8,989 -8,862 24.46%
NP 33,427 32,541 31,738 21,166 20,132 18,660 13,723 80.93%
-
NP to SH 33,427 32,541 31,738 21,166 20,132 18,660 13,723 80.93%
-
Tax Rate 26.91% 26.63% 26.53% 33.49% 32.02% 32.51% 39.24% -
Total Cost 212,470 215,277 217,925 224,871 223,221 221,571 219,445 -2.12%
-
Net Worth 140,399 153,599 145,200 152,483 142,835 147,599 151,075 -4.76%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 36,007 36,007 26,407 32,402 23,997 29,991 17,991 58.74%
Div Payout % 107.72% 110.65% 83.21% 153.09% 119.20% 160.73% 131.11% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,399 153,599 145,200 152,483 142,835 147,599 151,075 -4.76%
NOSH 120,000 120,000 120,000 120,065 120,029 119,999 119,901 0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.59% 13.13% 12.71% 8.60% 8.27% 7.77% 5.89% -
ROE 23.81% 21.19% 21.86% 13.88% 14.09% 12.64% 9.08% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 204.91 206.52 208.05 204.92 202.74 200.19 194.47 3.54%
EPS 27.86 27.12 26.45 17.63 16.77 15.55 11.45 80.80%
DPS 30.00 30.00 22.00 27.00 20.00 25.00 15.00 58.67%
NAPS 1.17 1.28 1.21 1.27 1.19 1.23 1.26 -4.81%
Adjusted Per Share Value based on latest NOSH - 120,065
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.74 30.98 31.21 30.75 30.42 30.03 29.15 3.60%
EPS 4.18 4.07 3.97 2.65 2.52 2.33 1.72 80.66%
DPS 4.50 4.50 3.30 4.05 3.00 3.75 2.25 58.67%
NAPS 0.1755 0.192 0.1815 0.1906 0.1785 0.1845 0.1888 -4.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.49 2.83 2.56 2.67 1.95 1.79 1.65 -
P/RPS 1.70 1.37 1.23 1.30 0.96 0.89 0.85 58.67%
P/EPS 12.53 10.44 9.68 15.15 11.63 11.51 14.42 -8.93%
EY 7.98 9.58 10.33 6.60 8.60 8.69 6.94 9.74%
DY 8.60 10.60 8.59 10.11 10.26 13.97 9.09 -3.62%
P/NAPS 2.98 2.21 2.12 2.10 1.64 1.46 1.31 72.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 14/11/11 -
Price 3.72 3.04 2.85 2.60 2.34 1.80 1.72 -
P/RPS 1.82 1.47 1.37 1.27 1.15 0.90 0.88 62.25%
P/EPS 13.35 11.21 10.78 14.75 13.95 11.58 15.03 -7.59%
EY 7.49 8.92 9.28 6.78 7.17 8.64 6.65 8.24%
DY 8.06 9.87 7.72 10.38 8.55 13.89 8.72 -5.10%
P/NAPS 3.18 2.38 2.36 2.05 1.97 1.46 1.37 75.21%

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