[HUPSENG] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 35.98%
YoY- -20.05%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 249,663 246,037 243,353 240,231 233,168 234,262 226,563 6.66%
PBT 43,201 31,825 29,613 27,649 22,585 33,620 33,342 18.79%
Tax -11,463 -10,659 -9,481 -8,989 -8,862 -9,386 -9,529 13.07%
NP 31,738 21,166 20,132 18,660 13,723 24,234 23,813 21.04%
-
NP to SH 31,738 21,166 20,132 18,660 13,723 24,234 23,813 21.04%
-
Tax Rate 26.53% 33.49% 32.02% 32.51% 39.24% 27.92% 28.58% -
Total Cost 217,925 224,871 223,221 221,571 219,445 210,028 202,750 4.91%
-
Net Worth 145,200 152,483 142,835 147,599 151,075 154,857 153,459 -3.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 26,407 32,402 23,997 29,991 17,991 20,399 20,398 18.72%
Div Payout % 83.21% 153.09% 119.20% 160.73% 131.11% 84.18% 85.66% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 145,200 152,483 142,835 147,599 151,075 154,857 153,459 -3.61%
NOSH 120,000 120,065 120,029 119,999 119,901 120,044 119,890 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.71% 8.60% 8.27% 7.77% 5.89% 10.34% 10.51% -
ROE 21.86% 13.88% 14.09% 12.64% 9.08% 15.65% 15.52% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 208.05 204.92 202.74 200.19 194.47 195.15 188.98 6.60%
EPS 26.45 17.63 16.77 15.55 11.45 20.19 19.86 20.98%
DPS 22.00 27.00 20.00 25.00 15.00 17.00 17.00 18.69%
NAPS 1.21 1.27 1.19 1.23 1.26 1.29 1.28 -3.67%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.21 30.75 30.42 30.03 29.15 29.28 28.32 6.67%
EPS 3.97 2.65 2.52 2.33 1.72 3.03 2.98 21.01%
DPS 3.30 4.05 3.00 3.75 2.25 2.55 2.55 18.69%
NAPS 0.1815 0.1906 0.1785 0.1845 0.1888 0.1936 0.1918 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.56 2.67 1.95 1.79 1.65 1.80 1.76 -
P/RPS 1.23 1.30 0.96 0.89 0.85 0.92 0.93 20.42%
P/EPS 9.68 15.15 11.63 11.51 14.42 8.92 8.86 6.06%
EY 10.33 6.60 8.60 8.69 6.94 11.22 11.29 -5.73%
DY 8.59 10.11 10.26 13.97 9.09 9.44 9.66 -7.50%
P/NAPS 2.12 2.10 1.64 1.46 1.31 1.40 1.38 33.03%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 14/08/12 16/05/12 15/02/12 14/11/11 15/08/11 25/05/11 -
Price 2.85 2.60 2.34 1.80 1.72 1.75 1.80 -
P/RPS 1.37 1.27 1.15 0.90 0.88 0.90 0.95 27.55%
P/EPS 10.78 14.75 13.95 11.58 15.03 8.67 9.06 12.25%
EY 9.28 6.78 7.17 8.64 6.65 11.54 11.03 -10.85%
DY 7.72 10.38 8.55 13.89 8.72 9.71 9.44 -12.51%
P/NAPS 2.36 2.05 1.97 1.46 1.37 1.36 1.41 40.83%

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