[HUPSENG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.52%
YoY- 67.42%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 255,620 244,008 213,626 219,906 240,792 197,876 179,084 6.10%
PBT 47,182 38,830 37,074 40,356 23,648 7,704 12,062 25.49%
Tax -12,824 -9,484 -9,518 -10,126 -5,592 -1,980 -2,790 28.91%
NP 34,358 29,346 27,556 30,230 18,056 5,724 9,272 24.37%
-
NP to SH 34,358 29,346 27,556 30,230 18,056 5,724 9,272 24.37%
-
Tax Rate 27.18% 24.42% 25.67% 25.09% 23.65% 25.70% 23.13% -
Total Cost 221,262 214,662 186,070 189,676 222,736 192,152 169,812 4.50%
-
Net Worth 152,355 154,768 151,221 141,009 122,972 118,800 117,549 4.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 28,791 23,995 12,001 12,000 - - - -
Div Payout % 83.80% 81.77% 43.55% 39.70% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 152,355 154,768 151,221 141,009 122,972 118,800 117,549 4.41%
NOSH 119,965 119,975 120,017 60,003 59,986 60,000 59,974 12.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.44% 12.03% 12.90% 13.75% 7.50% 2.89% 5.18% -
ROE 22.55% 18.96% 18.22% 21.44% 14.68% 4.82% 7.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 213.08 203.38 178.00 366.49 401.41 329.79 298.60 -5.46%
EPS 28.64 24.46 22.96 50.38 30.10 9.54 15.46 10.81%
DPS 24.00 20.00 10.00 20.00 0.00 0.00 0.00 -
NAPS 1.27 1.29 1.26 2.35 2.05 1.98 1.96 -6.97%
Adjusted Per Share Value based on latest NOSH - 59,976
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.95 30.50 26.70 27.49 30.10 24.73 22.39 6.09%
EPS 4.29 3.67 3.44 3.78 2.26 0.72 1.16 24.33%
DPS 3.60 3.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.1904 0.1935 0.189 0.1763 0.1537 0.1485 0.1469 4.41%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.67 1.80 1.55 1.04 0.64 0.70 0.89 -
P/RPS 1.25 0.89 0.87 0.28 0.16 0.21 0.30 26.82%
P/EPS 9.32 7.36 6.75 2.06 2.13 7.34 5.76 8.34%
EY 10.73 13.59 14.81 48.44 47.03 13.63 17.37 -7.70%
DY 8.99 11.11 6.45 19.23 0.00 0.00 0.00 -
P/NAPS 2.10 1.40 1.23 0.44 0.31 0.35 0.45 29.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 15/08/07 17/08/06 -
Price 2.60 1.75 1.80 1.06 2.64 0.71 0.84 -
P/RPS 1.22 0.86 1.01 0.29 0.66 0.22 0.28 27.77%
P/EPS 9.08 7.15 7.84 2.10 8.77 7.44 5.43 8.93%
EY 11.02 13.98 12.76 47.53 11.40 13.44 18.40 -8.18%
DY 9.23 11.43 5.56 18.87 0.00 0.00 0.00 -
P/NAPS 2.05 1.36 1.43 0.45 1.29 0.36 0.43 29.70%

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