[HUPSENG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 36.57%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 220,329 217,848 214,573 202,032 193,115 195,496 197,734 7.44%
PBT 21,341 17,516 14,097 8,823 6,125 5,120 7,785 95.27%
Tax -5,270 -4,329 -3,173 -2,325 -1,367 -2,563 -2,752 53.90%
NP 16,071 13,187 10,924 6,498 4,758 2,557 5,033 116.08%
-
NP to SH 16,071 13,187 10,924 6,498 4,758 2,557 5,033 116.08%
-
Tax Rate 24.69% 24.71% 22.51% 26.35% 22.32% 50.06% 35.35% -
Total Cost 204,258 204,661 203,649 195,534 188,357 192,939 192,701 3.94%
-
Net Worth 126,072 126,493 123,046 118,263 113,623 120,186 118,523 4.18%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,436 4,436 6,580 6,580 6,580 - 4,319 1.78%
Div Payout % 27.60% 33.64% 60.24% 101.26% 138.30% - 85.83% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 126,072 126,493 123,046 118,263 113,623 120,186 118,523 4.18%
NOSH 60,034 59,949 60,022 60,032 59,801 60,093 59,860 0.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.29% 6.05% 5.09% 3.22% 2.46% 1.31% 2.55% -
ROE 12.75% 10.43% 8.88% 5.49% 4.19% 2.13% 4.25% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 367.00 363.39 357.49 336.54 322.92 325.32 330.33 7.23%
EPS 26.77 22.00 18.20 10.82 7.96 4.26 8.41 115.63%
DPS 7.40 7.40 10.95 10.95 10.95 0.00 7.20 1.83%
NAPS 2.10 2.11 2.05 1.97 1.90 2.00 1.98 3.98%
Adjusted Per Share Value based on latest NOSH - 60,032
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.54 27.23 26.82 25.25 24.14 24.44 24.72 7.43%
EPS 2.01 1.65 1.37 0.81 0.59 0.32 0.63 115.96%
DPS 0.55 0.55 0.82 0.82 0.82 0.00 0.54 1.22%
NAPS 0.1576 0.1581 0.1538 0.1478 0.142 0.1502 0.1482 4.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.71 0.75 0.64 0.70 0.69 0.67 0.70 -
P/RPS 0.19 0.21 0.18 0.21 0.21 0.21 0.21 -6.42%
P/EPS 2.65 3.41 3.52 6.47 8.67 15.75 8.33 -53.23%
EY 37.70 29.33 28.44 15.46 11.53 6.35 12.01 113.64%
DY 10.42 9.87 17.11 15.64 15.87 0.00 10.29 0.83%
P/NAPS 0.34 0.36 0.31 0.36 0.36 0.34 0.35 -1.90%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 13/11/08 14/08/08 21/05/08 20/02/08 14/11/07 15/08/07 -
Price 0.73 0.66 2.64 0.61 0.70 0.67 0.71 -
P/RPS 0.20 0.18 0.74 0.18 0.22 0.21 0.21 -3.18%
P/EPS 2.73 3.00 14.51 5.64 8.80 15.75 8.44 -52.71%
EY 36.67 33.33 6.89 17.74 11.37 6.35 11.84 111.74%
DY 10.14 11.21 4.15 17.95 15.64 0.00 10.14 0.00%
P/NAPS 0.35 0.31 1.29 0.31 0.37 0.34 0.36 -1.85%

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