[HUPSENG] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- -13.85%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 251,407 247,818 240,231 219,071 213,405 220,329 193,115 4.49%
PBT 50,082 44,351 27,573 32,742 35,800 21,341 6,125 41.89%
Tax -13,337 -11,810 -8,970 -9,403 -8,920 -5,270 -1,367 46.12%
NP 36,745 32,541 18,603 23,339 26,880 16,071 4,758 40.54%
-
NP to SH 36,745 32,541 18,603 23,339 27,091 16,071 4,758 40.54%
-
Tax Rate 26.63% 26.63% 32.53% 28.72% 24.92% 24.69% 22.32% -
Total Cost 214,662 215,277 221,628 195,732 186,525 204,258 188,357 2.20%
-
Net Worth 150,000 153,599 147,599 146,393 142,800 125,976 114,000 4.67%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 27,600 36,000 29,999 14,399 15,300 4,439 4,380 35.86%
Div Payout % 75.11% 110.63% 161.26% 61.70% 56.48% 27.62% 92.06% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 150,000 153,599 147,599 146,393 142,800 125,976 114,000 4.67%
NOSH 120,000 120,000 119,999 119,994 120,000 59,988 60,000 12.23%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.62% 13.13% 7.74% 10.65% 12.60% 7.29% 2.46% -
ROE 24.50% 21.19% 12.60% 15.94% 18.97% 12.76% 4.17% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 209.51 206.52 200.19 182.57 177.84 367.28 321.86 -6.89%
EPS 30.62 27.12 15.50 19.45 22.40 26.79 7.93 25.22%
DPS 23.00 30.00 25.00 12.00 12.75 7.40 7.30 21.05%
NAPS 1.25 1.28 1.23 1.22 1.19 2.10 1.90 -6.73%
Adjusted Per Share Value based on latest NOSH - 119,777
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 31.43 30.98 30.03 27.38 26.68 27.54 24.14 4.49%
EPS 4.59 4.07 2.33 2.92 3.39 2.01 0.59 40.72%
DPS 3.45 4.50 3.75 1.80 1.91 0.55 0.55 35.76%
NAPS 0.1875 0.192 0.1845 0.183 0.1785 0.1575 0.1425 4.67%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.42 2.83 1.79 1.81 1.35 0.71 0.69 -
P/RPS 3.06 1.37 0.89 0.99 0.76 0.19 0.21 56.22%
P/EPS 20.97 10.44 11.55 9.31 5.98 2.65 8.70 15.77%
EY 4.77 9.58 8.66 10.75 16.72 37.73 11.49 -13.61%
DY 3.58 10.60 13.97 6.63 9.44 10.42 10.58 -16.50%
P/NAPS 5.14 2.21 1.46 1.48 1.13 0.34 0.36 55.69%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 18/02/14 21/02/13 15/02/12 22/02/11 22/02/10 17/02/09 20/02/08 -
Price 6.95 3.04 1.80 1.83 1.44 0.73 0.70 -
P/RPS 3.32 1.47 0.90 1.00 0.81 0.20 0.22 57.13%
P/EPS 22.70 11.21 11.61 9.41 6.38 2.72 8.83 17.02%
EY 4.41 8.92 8.61 10.63 15.68 36.70 11.33 -14.53%
DY 3.31 9.87 13.89 6.56 8.85 10.14 10.43 -17.39%
P/NAPS 5.56 2.38 1.46 1.50 1.21 0.35 0.37 57.02%

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