[HUPSENG] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.87%
YoY- 237.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 206,386 209,886 218,185 220,329 217,848 214,573 202,032 1.43%
PBT 31,119 29,695 26,339 21,341 17,516 14,097 8,823 131.52%
Tax -7,547 -7,537 -6,570 -5,270 -4,329 -3,173 -2,325 119.07%
NP 23,572 22,158 19,769 16,071 13,187 10,924 6,498 135.90%
-
NP to SH 23,572 22,158 19,769 16,071 13,187 10,924 6,498 135.90%
-
Tax Rate 24.25% 25.38% 24.94% 24.69% 24.71% 22.51% 26.35% -
Total Cost 182,814 187,728 198,416 204,258 204,661 203,649 195,534 -4.38%
-
Net Worth 141,628 140,944 133,164 126,072 126,493 123,046 118,263 12.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,496 14,932 8,935 4,436 4,436 6,580 6,580 36.48%
Div Payout % 44.53% 67.39% 45.20% 27.60% 33.64% 60.24% 101.26% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 141,628 140,944 133,164 126,072 126,493 123,046 118,263 12.75%
NOSH 60,012 59,976 59,983 60,034 59,949 60,022 60,032 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.42% 10.56% 9.06% 7.29% 6.05% 5.09% 3.22% -
ROE 16.64% 15.72% 14.85% 12.75% 10.43% 8.88% 5.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 343.91 349.95 363.74 367.00 363.39 357.49 336.54 1.45%
EPS 39.28 36.94 32.96 26.77 22.00 18.20 10.82 136.02%
DPS 17.50 24.90 14.90 7.40 7.40 10.95 10.95 36.65%
NAPS 2.36 2.35 2.22 2.10 2.11 2.05 1.97 12.78%
Adjusted Per Share Value based on latest NOSH - 60,034
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.80 26.24 27.27 27.54 27.23 26.82 25.25 1.44%
EPS 2.95 2.77 2.47 2.01 1.65 1.37 0.81 136.52%
DPS 1.31 1.87 1.12 0.55 0.55 0.82 0.82 36.62%
NAPS 0.177 0.1762 0.1665 0.1576 0.1581 0.1538 0.1478 12.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.21 1.04 0.78 0.71 0.75 0.64 0.70 -
P/RPS 0.35 0.30 0.21 0.19 0.21 0.18 0.21 40.52%
P/EPS 3.08 2.82 2.37 2.65 3.41 3.52 6.47 -39.00%
EY 32.46 35.52 42.25 37.70 29.33 28.44 15.46 63.89%
DY 14.46 23.94 19.10 10.42 9.87 17.11 15.64 -5.09%
P/NAPS 0.51 0.44 0.35 0.34 0.36 0.31 0.36 26.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 18/08/09 19/05/09 17/02/09 13/11/08 14/08/08 21/05/08 -
Price 1.23 1.06 0.79 0.73 0.66 2.64 0.61 -
P/RPS 0.36 0.30 0.22 0.20 0.18 0.74 0.18 58.67%
P/EPS 3.13 2.87 2.40 2.73 3.00 14.51 5.64 -32.44%
EY 31.93 34.85 41.72 36.67 33.33 6.89 17.74 47.91%
DY 14.23 23.49 18.86 10.14 11.21 4.15 17.95 -14.33%
P/NAPS 0.52 0.45 0.36 0.35 0.31 1.29 0.31 41.13%

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