[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	230,984	198,006	188,462	188,646	186,657	175,669	163,244	5.95%
YoY %	16.66%	5.06%	-0.10%	1.07%	6.25%	7.61%	-	-
Horiz. %	141.50%	121.29%	115.45%	115.56%	114.34%	107.61%	100.00%	-
PBT	22,306	7,118	13,577	10,009	11,997	21,389	18,208	3.43%
YoY %	213.37%	-47.57%	35.65%	-16.57%	-43.91%	17.47%	-	-
Horiz. %	122.51%	39.09%	74.57%	54.97%	65.89%	117.47%	100.00%	-
Tax	-5,529	-1,580	-2,372	-3,065	-3,417	-5,100	-2,849	11.67%
YoY %	-249.94%	33.39%	22.61%	10.30%	33.00%	-79.01%	-	-
Horiz. %	194.07%	55.46%	83.26%	107.58%	119.94%	179.01%	100.00%	-
NP	16,777	5,538	11,205	6,944	8,580	16,289	15,358	1.48%
YoY %	202.94%	-50.58%	61.36%	-19.07%	-47.33%	6.06%	-	-
Horiz. %	109.24%	36.06%	72.96%	45.21%	55.87%	106.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,777	5,538	11,205	6,944	8,580	16,289	15,358	1.48%
YoY %	202.94%	-50.58%	61.36%	-19.07%	-47.33%	6.06%	-	-
Horiz. %	109.24%	36.06%	72.96%	45.21%	55.87%	106.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	22.20%	17.47%	30.62%	28.48%	23.84%	15.65%	-
YoY %	11.67%	27.07%	-42.95%	7.51%	19.46%	52.33%	-	-
Horiz. %	158.40%	141.85%	111.63%	195.65%	181.98%	152.33%	100.00%	-
Total Cost	214,206	192,468	177,257	181,702	178,077	159,380	147,885	6.36%
YoY %	11.29%	8.58%	-2.45%	2.04%	11.73%	7.77%	-	-
Horiz. %	144.85%	130.15%	119.86%	122.87%	120.42%	107.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,610	120,057	121,771	103,799	120,543	121,809	114,600	1.67%
YoY %	5.46%	-1.41%	17.31%	-13.89%	-1.04%	6.29%	-	-
Horiz. %	110.48%	104.76%	106.26%	90.58%	105.19%	106.29%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	5,920	8,764	5,758	-	5,757	4,800	3,440	9.46%
YoY %	-32.45%	52.21%	0.00%	-	19.94%	39.53%	-	-
Horiz. %	172.09%	254.77%	167.38%	-	167.35%	139.53%	100.00%	-
Div Payout %	35.29%	158.24%	51.39%	-	67.10%	29.47%	22.40%	-
YoY %	-77.70%	207.92%	0.00%	-	127.69%	31.56%	-	-
Horiz. %	157.54%	706.43%	229.42%	-	299.55%	131.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	126,610	120,057	121,771	103,799	120,543	121,809	114,600	1.67%
YoY %	5.46%	-1.41%	17.31%	-13.89%	-1.04%	6.29%	-	-
Horiz. %	110.48%	104.76%	106.26%	90.58%	105.19%	106.29%	100.00%	-
NOSH	60,004	60,028	59,985	59,999	59,972	60,004	60,000	0.00%
YoY %	-0.04%	0.07%	-0.02%	0.05%	-0.05%	0.01%	-	-
Horiz. %	100.01%	100.05%	99.98%	100.00%	99.95%	100.01%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	7.26%	2.80%	5.95%	3.68%	4.60%	9.27%	9.41%	-
YoY %	159.29%	-52.94%	61.68%	-20.00%	-50.38%	-1.49%	-	-
Horiz. %	77.15%	29.76%	63.23%	39.11%	48.88%	98.51%	100.00%	-
ROE	13.25%	4.61%	9.20%	6.69%	7.12%	13.37%	13.40%	-
YoY %	187.42%	-49.89%	37.52%	-6.04%	-46.75%	-0.22%	-	-
Horiz. %	98.88%	34.40%	68.66%	49.93%	53.13%	99.78%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	384.94	329.85	314.18	314.41	311.24	292.76	272.07	5.94%
YoY %	16.70%	4.99%	-0.07%	1.02%	6.31%	7.60%	-	-
Horiz. %	141.49%	121.24%	115.48%	115.56%	114.40%	107.60%	100.00%	-
EPS	27.96	9.23	18.68	11.57	14.31	27.15	25.60	1.47%
YoY %	202.93%	-50.59%	61.45%	-19.15%	-47.29%	6.05%	-	-
Horiz. %	109.22%	36.05%	72.97%	45.20%	55.90%	106.05%	100.00%	-
DPS	9.87	14.60	9.60	0.00	9.60	8.00	5.73	9.47%
YoY %	-32.40%	52.08%	0.00%	0.00%	20.00%	39.62%	-	-
Horiz. %	172.25%	254.80%	167.54%	0.00%	167.54%	139.62%	100.00%	-
NAPS	2.11	2.00	2.03	1.73	2.01	2.03	1.91	1.67%
YoY %	5.50%	-1.48%	17.34%	-13.93%	-0.99%	6.28%	-	-
Horiz. %	110.47%	104.71%	106.28%	90.58%	105.24%	106.28%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 59,968
RPS	28.87	24.75	23.56	23.58	23.33	21.96	20.41	5.94%
YoY %	16.65%	5.05%	-0.08%	1.07%	6.24%	7.59%	-	-
Horiz. %	141.45%	121.26%	115.43%	115.53%	114.31%	107.59%	100.00%	-
EPS	2.10	0.69	1.40	0.87	1.07	2.04	1.92	1.50%
YoY %	204.35%	-50.71%	60.92%	-18.69%	-47.55%	6.25%	-	-
Horiz. %	109.38%	35.94%	72.92%	45.31%	55.73%	106.25%	100.00%	-
DPS	0.74	1.10	0.72	0.00	0.72	0.60	0.43	9.46%
YoY %	-32.73%	52.78%	0.00%	0.00%	20.00%	39.53%	-	-
Horiz. %	172.09%	255.81%	167.44%	0.00%	167.44%	139.53%	100.00%	-
NAPS	0.1583	0.1501	0.1522	0.1297	0.1507	0.1523	0.1433	1.67%
YoY %	5.46%	-1.38%	17.35%	-13.93%	-1.05%	6.28%	-	-
Horiz. %	110.47%	104.75%	106.21%	90.51%	105.16%	106.28%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.75	0.67	0.81	1.02	0.96	1.00	0.84	-
P/RPS	0.19	0.20	0.26	0.32	0.31	0.34	0.31	-7.82%
YoY %	-5.00%	-23.08%	-18.75%	3.23%	-8.82%	9.68%	-	-
Horiz. %	61.29%	64.52%	83.87%	103.23%	100.00%	109.68%	100.00%	-
P/EPS	2.68	7.26	4.34	8.81	6.71	3.68	3.28	-3.30%
YoY %	-63.09%	67.28%	-50.74%	31.30%	82.34%	12.20%	-	-
Horiz. %	81.71%	221.34%	132.32%	268.60%	204.57%	112.20%	100.00%	-
EY	37.28	13.77	23.06	11.35	14.90	27.15	30.47	3.41%
YoY %	170.73%	-40.29%	103.17%	-23.83%	-45.12%	-10.90%	-	-
Horiz. %	122.35%	45.19%	75.68%	37.25%	48.90%	89.10%	100.00%	-
DY	13.16	21.79	11.85	0.00	10.00	8.00	6.83	11.53%
YoY %	-39.61%	83.88%	0.00%	0.00%	25.00%	17.13%	-	-
Horiz. %	192.68%	319.03%	173.50%	0.00%	146.41%	117.13%	100.00%	-
P/NAPS	0.36	0.34	0.40	0.59	0.48	0.49	0.44	-3.28%
YoY %	5.88%	-15.00%	-32.20%	22.92%	-2.04%	11.36%	-	-
Horiz. %	81.82%	77.27%	90.91%	134.09%	109.09%	111.36%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	13/11/08	14/11/07	17/11/06	18/11/05	24/11/04	20/11/03	21/11/02	-
Price	0.66	0.67	0.86	1.00	0.96	1.10	0.86	-
P/RPS	0.17	0.20	0.27	0.32	0.31	0.38	0.32	-9.99%
YoY %	-15.00%	-25.93%	-15.62%	3.23%	-18.42%	18.75%	-	-
Horiz. %	53.12%	62.50%	84.38%	100.00%	96.88%	118.75%	100.00%	-
P/EPS	2.36	7.26	4.60	8.64	6.71	4.05	3.36	-5.71%
YoY %	-67.49%	57.83%	-46.76%	28.76%	65.68%	20.54%	-	-
Horiz. %	70.24%	216.07%	136.90%	257.14%	199.70%	120.54%	100.00%	-
EY	42.36	13.77	21.72	11.57	14.90	24.68	29.76	6.05%
YoY %	207.63%	-36.60%	87.73%	-22.35%	-39.63%	-17.07%	-	-
Horiz. %	142.34%	46.27%	72.98%	38.88%	50.07%	82.93%	100.00%	-
DY	14.95	21.79	11.16	0.00	10.00	7.27	6.67	14.38%
YoY %	-31.39%	95.25%	0.00%	0.00%	37.55%	9.00%	-	-
Horiz. %	224.14%	326.69%	167.32%	0.00%	149.93%	109.00%	100.00%	-
P/NAPS	0.31	0.34	0.42	0.58	0.48	0.54	0.45	-6.01%
YoY %	-8.82%	-19.05%	-27.59%	20.83%	-11.11%	20.00%	-	-
Horiz. %	68.89%	75.56%	93.33%	128.89%	106.67%	120.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos