[HUPSENG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 20.72%
YoY- 415.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 209,886 218,185 220,329 217,848 214,573 202,032 193,115 5.71%
PBT 29,695 26,339 21,341 17,516 14,097 8,823 6,125 186.72%
Tax -7,537 -6,570 -5,270 -4,329 -3,173 -2,325 -1,367 212.41%
NP 22,158 19,769 16,071 13,187 10,924 6,498 4,758 179.13%
-
NP to SH 22,158 19,769 16,071 13,187 10,924 6,498 4,758 179.13%
-
Tax Rate 25.38% 24.94% 24.69% 24.71% 22.51% 26.35% 22.32% -
Total Cost 187,728 198,416 204,258 204,661 203,649 195,534 188,357 -0.22%
-
Net Worth 140,944 133,164 126,072 126,493 123,046 118,263 113,623 15.46%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,932 8,935 4,436 4,436 6,580 6,580 6,580 72.77%
Div Payout % 67.39% 45.20% 27.60% 33.64% 60.24% 101.26% 138.30% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 140,944 133,164 126,072 126,493 123,046 118,263 113,623 15.46%
NOSH 59,976 59,983 60,034 59,949 60,022 60,032 59,801 0.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.56% 9.06% 7.29% 6.05% 5.09% 3.22% 2.46% -
ROE 15.72% 14.85% 12.75% 10.43% 8.88% 5.49% 4.19% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 349.95 363.74 367.00 363.39 357.49 336.54 322.92 5.51%
EPS 36.94 32.96 26.77 22.00 18.20 10.82 7.96 178.48%
DPS 24.90 14.90 7.40 7.40 10.95 10.95 10.95 73.01%
NAPS 2.35 2.22 2.10 2.11 2.05 1.97 1.90 15.23%
Adjusted Per Share Value based on latest NOSH - 59,949
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.24 27.27 27.54 27.23 26.82 25.25 24.14 5.72%
EPS 2.77 2.47 2.01 1.65 1.37 0.81 0.59 180.64%
DPS 1.87 1.12 0.55 0.55 0.82 0.82 0.82 73.34%
NAPS 0.1762 0.1665 0.1576 0.1581 0.1538 0.1478 0.142 15.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.04 0.78 0.71 0.75 0.64 0.70 0.69 -
P/RPS 0.30 0.21 0.19 0.21 0.18 0.21 0.21 26.87%
P/EPS 2.82 2.37 2.65 3.41 3.52 6.47 8.67 -52.73%
EY 35.52 42.25 37.70 29.33 28.44 15.46 11.53 111.86%
DY 23.94 19.10 10.42 9.87 17.11 15.64 15.87 31.56%
P/NAPS 0.44 0.35 0.34 0.36 0.31 0.36 0.36 14.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 19/05/09 17/02/09 13/11/08 14/08/08 21/05/08 20/02/08 -
Price 1.06 0.79 0.73 0.66 2.64 0.61 0.70 -
P/RPS 0.30 0.22 0.20 0.18 0.74 0.18 0.22 22.99%
P/EPS 2.87 2.40 2.73 3.00 14.51 5.64 8.80 -52.65%
EY 34.85 41.72 36.67 33.33 6.89 17.74 11.37 111.15%
DY 23.49 18.86 10.14 11.21 4.15 17.95 15.64 31.18%
P/NAPS 0.45 0.36 0.35 0.31 1.29 0.31 0.37 13.95%

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