[HUPSENG] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 49.95%
YoY- 131.28%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 246,007 245,897 247,818 249,663 246,037 243,353 240,231 1.59%
PBT 47,495 45,737 44,351 43,201 31,825 29,613 27,649 43.47%
Tax -12,523 -12,310 -11,810 -11,463 -10,659 -9,481 -8,989 24.76%
NP 34,972 33,427 32,541 31,738 21,166 20,132 18,660 52.06%
-
NP to SH 34,972 33,427 32,541 31,738 21,166 20,132 18,660 52.06%
-
Tax Rate 26.37% 26.91% 26.63% 26.53% 33.49% 32.02% 32.51% -
Total Cost 211,035 212,470 215,277 217,925 224,871 223,221 221,571 -3.19%
-
Net Worth 151,199 140,399 153,599 145,200 152,483 142,835 147,599 1.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 39,600 36,007 36,007 26,407 32,402 23,997 29,991 20.37%
Div Payout % 113.23% 107.72% 110.65% 83.21% 153.09% 119.20% 160.73% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,199 140,399 153,599 145,200 152,483 142,835 147,599 1.62%
NOSH 120,000 120,000 120,000 120,000 120,065 120,029 119,999 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.22% 13.59% 13.13% 12.71% 8.60% 8.27% 7.77% -
ROE 23.13% 23.81% 21.19% 21.86% 13.88% 14.09% 12.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 205.01 204.91 206.52 208.05 204.92 202.74 200.19 1.60%
EPS 29.14 27.86 27.12 26.45 17.63 16.77 15.55 52.05%
DPS 33.00 30.00 30.00 22.00 27.00 20.00 25.00 20.35%
NAPS 1.26 1.17 1.28 1.21 1.27 1.19 1.23 1.62%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.75 30.74 30.98 31.21 30.75 30.42 30.03 1.59%
EPS 4.37 4.18 4.07 3.97 2.65 2.52 2.33 52.14%
DPS 4.95 4.50 4.50 3.30 4.05 3.00 3.75 20.35%
NAPS 0.189 0.1755 0.192 0.1815 0.1906 0.1785 0.1845 1.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.96 3.49 2.83 2.56 2.67 1.95 1.79 -
P/RPS 1.93 1.70 1.37 1.23 1.30 0.96 0.89 67.61%
P/EPS 13.59 12.53 10.44 9.68 15.15 11.63 11.51 11.72%
EY 7.36 7.98 9.58 10.33 6.60 8.60 8.69 -10.49%
DY 8.33 8.60 10.60 8.59 10.11 10.26 13.97 -29.17%
P/NAPS 3.14 2.98 2.21 2.12 2.10 1.64 1.46 66.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 15/05/13 21/02/13 21/11/12 14/08/12 16/05/12 15/02/12 -
Price 4.53 3.72 3.04 2.85 2.60 2.34 1.80 -
P/RPS 2.21 1.82 1.47 1.37 1.27 1.15 0.90 82.11%
P/EPS 15.54 13.35 11.21 10.78 14.75 13.95 11.58 21.68%
EY 6.43 7.49 8.92 9.28 6.78 7.17 8.64 -17.89%
DY 7.28 8.06 9.87 7.72 10.38 8.55 13.89 -35.01%
P/NAPS 3.60 3.18 2.38 2.36 2.05 1.97 1.46 82.61%

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