[HUPSENG] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.06%
YoY- 30.1%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 219,071 215,255 210,265 210,075 213,405 206,386 209,886 2.88%
PBT 32,742 36,968 34,159 34,038 35,800 31,119 29,695 6.70%
Tax -9,403 -9,528 -8,616 -8,530 -8,920 -7,547 -7,537 15.84%
NP 23,339 27,440 25,543 25,508 26,880 23,572 22,158 3.51%
-
NP to SH 23,339 27,651 25,754 25,719 27,091 23,572 22,158 3.51%
-
Tax Rate 28.72% 25.77% 25.22% 25.06% 24.92% 24.25% 25.38% -
Total Cost 195,732 187,815 184,722 184,567 186,525 182,814 187,728 2.81%
-
Net Worth 146,128 152,444 151,239 148,800 141,683 141,628 140,944 2.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,404 19,206 10,804 10,050 12,300 10,496 14,932 -2.36%
Div Payout % 61.72% 69.46% 41.95% 39.08% 45.40% 44.53% 67.39% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 146,128 152,444 151,239 148,800 141,683 141,628 140,944 2.43%
NOSH 119,777 120,034 120,031 120,000 120,070 60,012 59,976 58.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.65% 12.75% 12.15% 12.14% 12.60% 11.42% 10.56% -
ROE 15.97% 18.14% 17.03% 17.28% 19.12% 16.64% 15.72% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 182.90 179.33 175.18 175.06 177.73 343.91 349.95 -35.03%
EPS 19.49 23.04 21.46 21.43 22.56 39.28 36.94 -34.62%
DPS 12.00 16.00 9.00 8.38 10.24 17.50 24.90 -38.44%
NAPS 1.22 1.27 1.26 1.24 1.18 2.36 2.35 -35.32%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.38 26.91 26.28 26.26 26.68 25.80 26.24 2.86%
EPS 2.92 3.46 3.22 3.21 3.39 2.95 2.77 3.56%
DPS 1.80 2.40 1.35 1.26 1.54 1.31 1.87 -2.50%
NAPS 0.1827 0.1906 0.189 0.186 0.1771 0.177 0.1762 2.43%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.81 1.65 1.55 1.50 1.35 1.21 1.04 -
P/RPS 0.99 0.92 0.88 0.86 0.76 0.35 0.30 121.17%
P/EPS 9.29 7.16 7.22 7.00 5.98 3.08 2.82 120.91%
EY 10.77 13.96 13.84 14.29 16.71 32.46 35.52 -54.76%
DY 6.63 9.70 5.81 5.58 7.59 14.46 23.94 -57.41%
P/NAPS 1.48 1.30 1.23 1.21 1.14 0.51 0.44 123.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 16/11/10 18/08/10 18/05/10 22/02/10 10/11/09 18/08/09 -
Price 1.83 1.84 1.80 1.76 1.44 1.23 1.06 -
P/RPS 1.00 1.03 1.03 1.01 0.81 0.36 0.30 122.65%
P/EPS 9.39 7.99 8.39 8.21 6.38 3.13 2.87 119.91%
EY 10.65 12.52 11.92 12.18 15.67 31.93 34.85 -54.53%
DY 6.56 8.70 5.00 4.76 7.11 14.23 23.49 -57.17%
P/NAPS 1.50 1.45 1.43 1.42 1.22 0.52 0.45 122.65%

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