[HUPSENG] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	210,265	210,075	213,405	206,386	209,886	218,185	220,329	-3.07%
YoY %	0.09%	-1.56%	3.40%	-1.67%	-3.80%	-0.97%	-	-
Horiz. %	95.43%	95.35%	96.86%	93.67%	95.26%	99.03%	100.00%	-
PBT	34,159	34,038	35,800	31,119	29,695	26,339	21,341	36.95%
YoY %	0.36%	-4.92%	15.04%	4.80%	12.74%	23.42%	-	-
Horiz. %	160.06%	159.50%	167.75%	145.82%	139.15%	123.42%	100.00%	-
Tax	-8,616	-8,530	-8,920	-7,547	-7,537	-6,570	-5,270	38.90%
YoY %	-1.01%	4.37%	-18.19%	-0.13%	-14.72%	-24.67%	-	-
Horiz. %	163.49%	161.86%	169.26%	143.21%	143.02%	124.67%	100.00%	-
NP	25,543	25,508	26,880	23,572	22,158	19,769	16,071	36.30%
YoY %	0.14%	-5.10%	14.03%	6.38%	12.08%	23.01%	-	-
Horiz. %	158.94%	158.72%	167.26%	146.67%	137.88%	123.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,754	25,719	27,091	23,572	22,158	19,769	16,071	37.05%
YoY %	0.14%	-5.06%	14.93%	6.38%	12.08%	23.01%	-	-
Horiz. %	160.25%	160.03%	168.57%	146.67%	137.88%	123.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.22%	25.06%	24.92%	24.25%	25.38%	24.94%	24.69%	-
YoY %	0.64%	0.56%	2.76%	-4.45%	1.76%	1.01%	-	-
Horiz. %	102.15%	101.50%	100.93%	98.22%	102.79%	101.01%	100.00%	-
Total Cost	184,722	184,567	186,525	182,814	187,728	198,416	204,258	-6.49%
YoY %	0.08%	-1.05%	2.03%	-2.62%	-5.39%	-2.86%	-	-
Horiz. %	90.44%	90.36%	91.32%	89.50%	91.91%	97.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,239	148,800	141,683	141,628	140,944	133,164	126,072	12.93%
YoY %	1.64%	5.02%	0.04%	0.49%	5.84%	5.63%	-	-
Horiz. %	119.96%	118.03%	112.38%	112.34%	111.80%	105.63%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	10,804	10,050	12,300	10,496	14,932	8,935	4,436	81.31%
YoY %	7.50%	-18.29%	17.19%	-29.71%	67.12%	101.42%	-	-
Horiz. %	243.55%	226.56%	277.28%	236.61%	336.61%	201.42%	100.00%	-
Div Payout %	41.95%	39.08%	45.40%	44.53%	67.39%	45.20%	27.60%	-
YoY %	7.34%	-13.92%	1.95%	-33.92%	49.09%	63.77%	-	-
Horiz. %	151.99%	141.59%	164.49%	161.34%	244.17%	163.77%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	151,239	148,800	141,683	141,628	140,944	133,164	126,072	12.93%
YoY %	1.64%	5.02%	0.04%	0.49%	5.84%	5.63%	-	-
Horiz. %	119.96%	118.03%	112.38%	112.34%	111.80%	105.63%	100.00%	-
NOSH	120,031	120,000	120,070	60,012	59,976	59,983	60,034	58.90%
YoY %	0.03%	-0.06%	100.08%	0.06%	-0.01%	-0.08%	-	-
Horiz. %	199.94%	199.89%	200.00%	99.96%	99.90%	99.92%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	12.15%	12.14%	12.60%	11.42%	10.56%	9.06%	7.29%	-
YoY %	0.08%	-3.65%	10.33%	8.14%	16.56%	24.28%	-	-
Horiz. %	166.67%	166.53%	172.84%	156.65%	144.86%	124.28%	100.00%	-
ROE	17.03%	17.28%	19.12%	16.64%	15.72%	14.85%	12.75%	-
YoY %	-1.45%	-9.62%	14.90%	5.85%	5.86%	16.47%	-	-
Horiz. %	133.57%	135.53%	149.96%	130.51%	123.29%	116.47%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	175.18	175.06	177.73	343.91	349.95	363.74	367.00	-39.00%
YoY %	0.07%	-1.50%	-48.32%	-1.73%	-3.79%	-0.89%	-	-
Horiz. %	47.73%	47.70%	48.43%	93.71%	95.35%	99.11%	100.00%	-
EPS	21.46	21.43	22.56	39.28	36.94	32.96	26.77	-13.73%
YoY %	0.14%	-5.01%	-42.57%	6.33%	12.08%	23.12%	-	-
Horiz. %	80.16%	80.05%	84.27%	146.73%	137.99%	123.12%	100.00%	-
DPS	9.00	8.38	10.24	17.50	24.90	14.90	7.40	13.98%
YoY %	7.40%	-18.16%	-41.49%	-29.72%	67.11%	101.35%	-	-
Horiz. %	121.62%	113.24%	138.38%	236.49%	336.49%	201.35%	100.00%	-
NAPS	1.26	1.24	1.18	2.36	2.35	2.22	2.10	-28.92%
YoY %	1.61%	5.08%	-50.00%	0.43%	5.86%	5.71%	-	-
Horiz. %	60.00%	59.05%	56.19%	112.38%	111.90%	105.71%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,012
RPS	26.28	26.26	26.68	25.80	26.24	27.27	27.54	-3.08%
YoY %	0.08%	-1.57%	3.41%	-1.68%	-3.78%	-0.98%	-	-
Horiz. %	95.42%	95.35%	96.88%	93.68%	95.28%	99.02%	100.00%	-
EPS	3.22	3.21	3.39	2.95	2.77	2.47	2.01	37.02%
YoY %	0.31%	-5.31%	14.92%	6.50%	12.15%	22.89%	-	-
Horiz. %	160.20%	159.70%	168.66%	146.77%	137.81%	122.89%	100.00%	-
DPS	1.35	1.26	1.54	1.31	1.87	1.12	0.55	82.26%
YoY %	7.14%	-18.18%	17.56%	-29.95%	66.96%	103.64%	-	-
Horiz. %	245.45%	229.09%	280.00%	238.18%	340.00%	203.64%	100.00%	-
NAPS	0.189	0.186	0.1771	0.177	0.1762	0.1665	0.1576	12.91%
YoY %	1.61%	5.03%	0.06%	0.45%	5.83%	5.65%	-	-
Horiz. %	119.92%	118.02%	112.37%	112.31%	111.80%	105.65%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.55	1.50	1.35	1.21	1.04	0.78	0.71	-
P/RPS	0.88	0.86	0.76	0.35	0.30	0.21	0.19	178.63%
YoY %	2.33%	13.16%	117.14%	16.67%	42.86%	10.53%	-	-
Horiz. %	463.16%	452.63%	400.00%	184.21%	157.89%	110.53%	100.00%	-
P/EPS	7.22	7.00	5.98	3.08	2.82	2.37	2.65	95.43%
YoY %	3.14%	17.06%	94.16%	9.22%	18.99%	-10.57%	-	-
Horiz. %	272.45%	264.15%	225.66%	116.23%	106.42%	89.43%	100.00%	-
EY	13.84	14.29	16.71	32.46	35.52	42.25	37.70	-48.82%
YoY %	-3.15%	-14.48%	-48.52%	-8.61%	-15.93%	12.07%	-	-
Horiz. %	36.71%	37.90%	44.32%	86.10%	94.22%	112.07%	100.00%	-
DY	5.81	5.58	7.59	14.46	23.94	19.10	10.42	-32.32%
YoY %	4.12%	-26.48%	-47.51%	-39.60%	25.34%	83.30%	-	-
Horiz. %	55.76%	53.55%	72.84%	138.77%	229.75%	183.30%	100.00%	-
P/NAPS	1.23	1.21	1.14	0.51	0.44	0.35	0.34	136.21%
YoY %	1.65%	6.14%	123.53%	15.91%	25.71%	2.94%	-	-
Horiz. %	361.76%	355.88%	335.29%	150.00%	129.41%	102.94%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	18/05/10	22/02/10	10/11/09	18/08/09	19/05/09	17/02/09	-
Price	1.80	1.76	1.44	1.23	1.06	0.79	0.73	-
P/RPS	1.03	1.01	0.81	0.36	0.30	0.22	0.20	199.11%
YoY %	1.98%	24.69%	125.00%	20.00%	36.36%	10.00%	-	-
Horiz. %	515.00%	505.00%	405.00%	180.00%	150.00%	110.00%	100.00%	-
P/EPS	8.39	8.21	6.38	3.13	2.87	2.40	2.73	111.81%
YoY %	2.19%	28.68%	103.83%	9.06%	19.58%	-12.09%	-	-
Horiz. %	307.33%	300.73%	233.70%	114.65%	105.13%	87.91%	100.00%	-
EY	11.92	12.18	15.67	31.93	34.85	41.72	36.67	-52.82%
YoY %	-2.13%	-22.27%	-50.92%	-8.38%	-16.47%	13.77%	-	-
Horiz. %	32.51%	33.22%	42.73%	87.07%	95.04%	113.77%	100.00%	-
DY	5.00	4.76	7.11	14.23	23.49	18.86	10.14	-37.66%
YoY %	5.04%	-33.05%	-50.04%	-39.42%	24.55%	86.00%	-	-
Horiz. %	49.31%	46.94%	70.12%	140.34%	231.66%	186.00%	100.00%	-
P/NAPS	1.43	1.42	1.22	0.52	0.45	0.36	0.35	156.23%
YoY %	0.70%	16.39%	134.62%	15.56%	25.00%	2.86%	-	-
Horiz. %	408.57%	405.71%	348.57%	148.57%	128.57%	102.86%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos