[HUPSENG] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.03%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 240,231 233,168 234,262 226,563 219,071 215,255 210,265 9.26%
PBT 27,649 22,585 33,620 33,342 32,742 36,968 34,159 -13.11%
Tax -8,989 -8,862 -9,386 -9,529 -9,403 -9,528 -8,616 2.85%
NP 18,660 13,723 24,234 23,813 23,339 27,440 25,543 -18.84%
-
NP to SH 18,660 13,723 24,234 23,813 23,339 27,651 25,754 -19.28%
-
Tax Rate 32.51% 39.24% 27.92% 28.58% 28.72% 25.77% 25.22% -
Total Cost 221,571 219,445 210,028 202,750 195,732 187,815 184,722 12.85%
-
Net Worth 147,599 151,075 154,857 153,459 146,128 152,444 151,239 -1.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 29,991 17,991 20,399 20,398 14,404 19,206 10,804 97.14%
Div Payout % 160.73% 131.11% 84.18% 85.66% 61.72% 69.46% 41.95% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 147,599 151,075 154,857 153,459 146,128 152,444 151,239 -1.60%
NOSH 119,999 119,901 120,044 119,890 119,777 120,034 120,031 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.77% 5.89% 10.34% 10.51% 10.65% 12.75% 12.15% -
ROE 12.64% 9.08% 15.65% 15.52% 15.97% 18.14% 17.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 200.19 194.47 195.15 188.98 182.90 179.33 175.18 9.27%
EPS 15.55 11.45 20.19 19.86 19.49 23.04 21.46 -19.27%
DPS 25.00 15.00 17.00 17.00 12.00 16.00 9.00 97.23%
NAPS 1.23 1.26 1.29 1.28 1.22 1.27 1.26 -1.58%
Adjusted Per Share Value based on latest NOSH - 119,890
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.03 29.15 29.28 28.32 27.38 26.91 26.28 9.27%
EPS 2.33 1.72 3.03 2.98 2.92 3.46 3.22 -19.35%
DPS 3.75 2.25 2.55 2.55 1.80 2.40 1.35 97.23%
NAPS 0.1845 0.1888 0.1936 0.1918 0.1827 0.1906 0.189 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.65 1.80 1.76 1.81 1.65 1.55 -
P/RPS 0.89 0.85 0.92 0.93 0.99 0.92 0.88 0.75%
P/EPS 11.51 14.42 8.92 8.86 9.29 7.16 7.22 36.35%
EY 8.69 6.94 11.22 11.29 10.77 13.96 13.84 -26.61%
DY 13.97 9.09 9.44 9.66 6.63 9.70 5.81 79.19%
P/NAPS 1.46 1.31 1.40 1.38 1.48 1.30 1.23 12.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 15/02/12 14/11/11 15/08/11 25/05/11 22/02/11 16/11/10 18/08/10 -
Price 1.80 1.72 1.75 1.80 1.83 1.84 1.80 -
P/RPS 0.90 0.88 0.90 0.95 1.00 1.03 1.03 -8.57%
P/EPS 11.58 15.03 8.67 9.06 9.39 7.99 8.39 23.89%
EY 8.64 6.65 11.54 11.03 10.65 12.52 11.92 -19.26%
DY 13.89 8.72 9.71 9.44 6.56 8.70 5.00 97.24%
P/NAPS 1.46 1.37 1.36 1.41 1.50 1.45 1.43 1.38%

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