[HUPSENG] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	255,264	258,112	255,984	251,407	247,859	246,007	245,897	2.52%
YoY %	-1.10%	0.83%	1.82%	1.43%	0.75%	0.04%	-	-
Horiz. %	103.81%	104.97%	104.10%	102.24%	100.80%	100.04%	100.00%	-
PBT	47,750	49,691	51,000	50,082	48,595	47,495	45,737	2.91%
YoY %	-3.91%	-2.57%	1.83%	3.06%	2.32%	3.84%	-	-
Horiz. %	104.40%	108.65%	111.51%	109.50%	106.25%	103.84%	100.00%	-
Tax	-12,847	-13,258	-13,601	-13,337	-12,767	-12,523	-12,310	2.88%
YoY %	3.10%	2.52%	-1.98%	-4.46%	-1.95%	-1.73%	-	-
Horiz. %	104.36%	107.70%	110.49%	108.34%	103.71%	101.73%	100.00%	-
NP	34,903	36,433	37,399	36,745	35,828	34,972	33,427	2.91%
YoY %	-4.20%	-2.58%	1.78%	2.56%	2.45%	4.62%	-	-
Horiz. %	104.42%	108.99%	111.88%	109.93%	107.18%	104.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,903	36,433	37,399	36,745	35,828	34,972	33,427	2.91%
YoY %	-4.20%	-2.58%	1.78%	2.56%	2.45%	4.62%	-	-
Horiz. %	104.42%	108.99%	111.88%	109.93%	107.18%	104.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.90%	26.68%	26.67%	26.63%	26.27%	26.37%	26.91%	-
YoY %	0.82%	0.04%	0.15%	1.37%	-0.38%	-2.01%	-	-
Horiz. %	99.96%	99.15%	99.11%	98.96%	97.62%	97.99%	100.00%	-
Total Cost	220,361	221,679	218,585	214,662	212,031	211,035	212,470	2.45%
YoY %	-0.59%	1.42%	1.83%	1.24%	0.47%	-0.68%	-	-
Horiz. %	103.71%	104.33%	102.88%	101.03%	99.79%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,999	151,999	100,000	150,000	141,599	151,199	140,399	5.42%
YoY %	0.00%	52.00%	-33.33%	5.93%	-6.35%	7.69%	-	-
Horiz. %	108.26%	108.26%	71.23%	106.84%	100.85%	107.69%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	22,800	10,800	28,800	27,600	39,600	39,600	36,007	-26.24%
YoY %	111.11%	-62.50%	4.35%	-30.30%	0.00%	9.98%	-	-
Horiz. %	63.32%	29.99%	79.98%	76.65%	109.98%	109.98%	100.00%	-
Div Payout %	65.32%	29.64%	77.01%	75.11%	110.53%	113.23%	107.72%	-
YoY %	120.38%	-61.51%	2.53%	-32.05%	-2.38%	5.12%	-	-
Horiz. %	60.64%	27.52%	71.49%	69.73%	102.61%	105.12%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	151,999	151,999	100,000	150,000	141,599	151,199	140,399	5.42%
YoY %	0.00%	52.00%	-33.33%	5.93%	-6.35%	7.69%	-	-
Horiz. %	108.26%	108.26%	71.23%	106.84%	100.85%	107.69%	100.00%	-
NOSH	800,000	800,000	80,000	120,000	120,000	120,000	120,000	253.81%
YoY %	0.00%	900.00%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	666.67%	666.67%	66.67%	100.00%	100.00%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	13.67%	14.12%	14.61%	14.62%	14.45%	14.22%	13.59%	-
YoY %	-3.19%	-3.35%	-0.07%	1.18%	1.62%	4.64%	-	-
Horiz. %	100.59%	103.90%	107.51%	107.58%	106.33%	104.64%	100.00%	-
ROE	22.96%	23.97%	37.40%	24.50%	25.30%	23.13%	23.81%	-
YoY %	-4.21%	-35.91%	52.65%	-3.16%	9.38%	-2.86%	-	-
Horiz. %	96.43%	100.67%	157.08%	102.90%	106.26%	97.14%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	31.91	32.26	319.98	209.51	206.55	205.01	204.91	-71.02%
YoY %	-1.08%	-89.92%	52.73%	1.43%	0.75%	0.05%	-	-
Horiz. %	15.57%	15.74%	156.16%	102.24%	100.80%	100.05%	100.00%	-
EPS	4.36	4.55	46.75	30.62	29.86	29.14	27.86	-70.92%
YoY %	-4.18%	-90.27%	52.68%	2.55%	2.47%	4.59%	-	-
Horiz. %	15.65%	16.33%	167.80%	109.91%	107.18%	104.59%	100.00%	-
DPS	2.85	1.35	36.00	23.00	33.00	33.00	30.00	-79.15%
YoY %	111.11%	-96.25%	56.52%	-30.30%	0.00%	10.00%	-	-
Horiz. %	9.50%	4.50%	120.00%	76.67%	110.00%	110.00%	100.00%	-
NAPS	0.19	0.19	1.25	1.25	1.18	1.26	1.17	-70.20%
YoY %	0.00%	-84.80%	0.00%	5.93%	-6.35%	7.69%	-	-
Horiz. %	16.24%	16.24%	106.84%	106.84%	100.85%	107.69%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 120,000
RPS	31.91	32.26	32.00	31.43	30.98	30.75	30.74	2.51%
YoY %	-1.08%	0.81%	1.81%	1.45%	0.75%	0.03%	-	-
Horiz. %	103.81%	104.94%	104.10%	102.24%	100.78%	100.03%	100.00%	-
EPS	4.36	4.55	4.67	4.59	4.48	4.37	4.18	2.84%
YoY %	-4.18%	-2.57%	1.74%	2.46%	2.52%	4.55%	-	-
Horiz. %	104.31%	108.85%	111.72%	109.81%	107.18%	104.55%	100.00%	-
DPS	2.85	1.35	3.60	3.45	4.95	4.95	4.50	-26.23%
YoY %	111.11%	-62.50%	4.35%	-30.30%	0.00%	10.00%	-	-
Horiz. %	63.33%	30.00%	80.00%	76.67%	110.00%	110.00%	100.00%	-
NAPS	0.19	0.19	0.125	0.1875	0.177	0.189	0.1755	5.42%
YoY %	0.00%	52.00%	-33.33%	5.93%	-6.35%	7.69%	-	-
Horiz. %	108.26%	108.26%	71.23%	106.84%	100.85%	107.69%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.02	1.15	7.80	6.42	5.15	3.96	3.49	-
P/RPS	3.20	3.56	2.44	3.06	2.49	1.93	1.70	52.39%
YoY %	-10.11%	45.90%	-20.26%	22.89%	29.02%	13.53%	-	-
Horiz. %	188.24%	209.41%	143.53%	180.00%	146.47%	113.53%	100.00%	-
P/EPS	23.38	25.25	16.68	20.97	17.25	13.59	12.53	51.50%
YoY %	-7.41%	51.38%	-20.46%	21.57%	26.93%	8.46%	-	-
Horiz. %	186.59%	201.52%	133.12%	167.36%	137.67%	108.46%	100.00%	-
EY	4.28	3.96	5.99	4.77	5.80	7.36	7.98	-33.96%
YoY %	8.08%	-33.89%	25.58%	-17.76%	-21.20%	-7.77%	-	-
Horiz. %	53.63%	49.62%	75.06%	59.77%	72.68%	92.23%	100.00%	-
DY	2.79	1.17	4.62	3.58	6.41	8.33	8.60	-52.75%
YoY %	138.46%	-74.68%	29.05%	-44.15%	-23.05%	-3.14%	-	-
Horiz. %	32.44%	13.60%	53.72%	41.63%	74.53%	96.86%	100.00%	-
P/NAPS	5.37	6.05	6.24	5.14	4.36	3.14	2.98	48.03%
YoY %	-11.24%	-3.04%	21.40%	17.89%	38.85%	5.37%	-	-
Horiz. %	180.20%	203.02%	209.40%	172.48%	146.31%	105.37%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	12/11/14	13/08/14	20/05/14	18/02/14	13/11/13	21/08/13	15/05/13	-
Price	0.99	1.13	1.15	6.95	5.10	4.53	3.72	-
P/RPS	3.10	3.50	0.36	3.32	2.47	2.21	1.82	42.57%
YoY %	-11.43%	872.22%	-89.16%	34.41%	11.76%	21.43%	-	-
Horiz. %	170.33%	192.31%	19.78%	182.42%	135.71%	121.43%	100.00%	-
P/EPS	22.69	24.81	2.46	22.70	17.08	15.54	13.35	42.37%
YoY %	-8.54%	908.54%	-89.16%	32.90%	9.91%	16.40%	-	-
Horiz. %	169.96%	185.84%	18.43%	170.04%	127.94%	116.40%	100.00%	-
EY	4.41	4.03	40.65	4.41	5.85	6.43	7.49	-29.72%
YoY %	9.43%	-90.09%	821.77%	-24.62%	-9.02%	-14.15%	-	-
Horiz. %	58.88%	53.81%	542.72%	58.88%	78.10%	85.85%	100.00%	-
DY	2.88	1.19	31.30	3.31	6.47	7.28	8.06	-49.61%
YoY %	142.02%	-96.20%	845.62%	-48.84%	-11.13%	-9.68%	-	-
Horiz. %	35.73%	14.76%	388.34%	41.07%	80.27%	90.32%	100.00%	-
P/NAPS	5.21	5.95	0.92	5.56	4.32	3.60	3.18	38.93%
YoY %	-12.44%	546.74%	-83.45%	28.70%	20.00%	13.21%	-	-
Horiz. %	163.84%	187.11%	28.93%	174.84%	135.85%	113.21%	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