[HUPSENG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.93%
YoY- 68.57%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 215,255 210,265 210,075 213,405 206,386 209,886 218,185 -0.89%
PBT 36,968 34,159 34,038 35,800 31,119 29,695 26,339 25.33%
Tax -9,528 -8,616 -8,530 -8,920 -7,547 -7,537 -6,570 28.09%
NP 27,440 25,543 25,508 26,880 23,572 22,158 19,769 24.40%
-
NP to SH 27,651 25,754 25,719 27,091 23,572 22,158 19,769 25.04%
-
Tax Rate 25.77% 25.22% 25.06% 24.92% 24.25% 25.38% 24.94% -
Total Cost 187,815 184,722 184,567 186,525 182,814 187,728 198,416 -3.59%
-
Net Worth 152,444 151,239 148,800 141,683 141,628 140,944 133,164 9.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,206 10,804 10,050 12,300 10,496 14,932 8,935 66.47%
Div Payout % 69.46% 41.95% 39.08% 45.40% 44.53% 67.39% 45.20% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 152,444 151,239 148,800 141,683 141,628 140,944 133,164 9.42%
NOSH 120,034 120,031 120,000 120,070 60,012 59,976 59,983 58.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.75% 12.15% 12.14% 12.60% 11.42% 10.56% 9.06% -
ROE 18.14% 17.03% 17.28% 19.12% 16.64% 15.72% 14.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 179.33 175.18 175.06 177.73 343.91 349.95 363.74 -37.56%
EPS 23.04 21.46 21.43 22.56 39.28 36.94 32.96 -21.21%
DPS 16.00 9.00 8.38 10.24 17.50 24.90 14.90 4.85%
NAPS 1.27 1.26 1.24 1.18 2.36 2.35 2.22 -31.06%
Adjusted Per Share Value based on latest NOSH - 120,070
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.91 26.28 26.26 26.68 25.80 26.24 27.27 -0.88%
EPS 3.46 3.22 3.21 3.39 2.95 2.77 2.47 25.16%
DPS 2.40 1.35 1.26 1.54 1.31 1.87 1.12 66.13%
NAPS 0.1906 0.189 0.186 0.1771 0.177 0.1762 0.1665 9.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.65 1.55 1.50 1.35 1.21 1.04 0.78 -
P/RPS 0.92 0.88 0.86 0.76 0.35 0.30 0.21 167.49%
P/EPS 7.16 7.22 7.00 5.98 3.08 2.82 2.37 108.84%
EY 13.96 13.84 14.29 16.71 32.46 35.52 42.25 -52.17%
DY 9.70 5.81 5.58 7.59 14.46 23.94 19.10 -36.31%
P/NAPS 1.30 1.23 1.21 1.14 0.51 0.44 0.35 139.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 19/05/09 -
Price 1.84 1.80 1.76 1.44 1.23 1.06 0.79 -
P/RPS 1.03 1.03 1.01 0.81 0.36 0.30 0.22 179.59%
P/EPS 7.99 8.39 8.21 6.38 3.13 2.87 2.40 122.79%
EY 12.52 11.92 12.18 15.67 31.93 34.85 41.72 -55.14%
DY 8.70 5.00 4.76 7.11 14.23 23.49 18.86 -40.27%
P/NAPS 1.45 1.43 1.42 1.22 0.52 0.45 0.36 152.93%

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