[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	214,860	212,393	230,984	198,006	188,462	188,646	186,657	2.37%
YoY %	1.16%	-8.05%	16.66%	5.06%	-0.10%	1.07%	-	-
Horiz. %	115.11%	113.79%	123.75%	106.08%	100.97%	101.07%	100.00%	-
PBT	36,901	35,344	22,306	7,118	13,577	10,009	11,997	20.58%
YoY %	4.41%	58.45%	213.37%	-47.57%	35.65%	-16.57%	-	-
Horiz. %	307.59%	294.61%	185.93%	59.33%	113.17%	83.43%	100.00%	-
Tax	-9,376	-8,565	-5,529	-1,580	-2,372	-3,065	-3,417	18.31%
YoY %	-9.47%	-54.91%	-249.94%	33.39%	22.61%	10.30%	-	-
Horiz. %	274.39%	250.66%	161.81%	46.24%	69.42%	89.70%	100.00%	-
NP	27,525	26,778	16,777	5,538	11,205	6,944	8,580	21.43%
YoY %	2.79%	59.61%	202.94%	-50.58%	61.36%	-19.07%	-	-
Horiz. %	320.80%	312.10%	195.54%	64.55%	130.59%	80.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,525	26,778	16,777	5,538	11,205	6,944	8,580	21.43%
YoY %	2.79%	59.61%	202.94%	-50.58%	61.36%	-19.07%	-	-
Horiz. %	320.80%	312.10%	195.54%	64.55%	130.59%	80.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	24.23%	24.79%	22.20%	17.47%	30.62%	28.48%	-
YoY %	4.87%	-2.26%	11.67%	27.07%	-42.95%	7.51%	-	-
Horiz. %	89.22%	85.08%	87.04%	77.95%	61.34%	107.51%	100.00%	-
Total Cost	187,334	185,614	214,206	192,468	177,257	181,702	178,077	0.84%
YoY %	0.93%	-13.35%	11.29%	8.58%	-2.45%	2.04%	-	-
Horiz. %	105.20%	104.23%	120.29%	108.08%	99.54%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,429	141,614	126,610	120,057	121,771	103,799	120,543	3.98%
YoY %	7.64%	11.85%	5.46%	-1.41%	17.31%	-13.89%	-	-
Horiz. %	126.45%	117.48%	105.03%	99.60%	101.02%	86.11%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	19,203	14,001	5,920	8,764	5,758	-	5,757	22.22%
YoY %	37.15%	136.50%	-32.45%	52.21%	0.00%	-	-	-
Horiz. %	333.56%	243.20%	102.83%	152.23%	100.02%	-	100.00%	-
Div Payout %	69.77%	52.29%	35.29%	158.24%	51.39%	-	67.10%	-
YoY %	33.43%	48.17%	-77.70%	207.92%	0.00%	-	-	-
Horiz. %	103.98%	77.93%	52.59%	235.83%	76.59%	-	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	152,429	141,614	126,610	120,057	121,771	103,799	120,543	3.98%
YoY %	7.64%	11.85%	5.46%	-1.41%	17.31%	-13.89%	-	-
Horiz. %	126.45%	117.48%	105.03%	99.60%	101.02%	86.11%	100.00%	-
NOSH	120,023	60,005	60,004	60,028	59,985	59,999	59,972	12.25%
YoY %	100.02%	0.00%	-0.04%	0.07%	-0.02%	0.05%	-	-
Horiz. %	200.13%	100.06%	100.05%	100.09%	100.02%	100.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	12.81%	12.61%	7.26%	2.80%	5.95%	3.68%	4.60%	-
YoY %	1.59%	73.69%	159.29%	-52.94%	61.68%	-20.00%	-	-
Horiz. %	278.48%	274.13%	157.83%	60.87%	129.35%	80.00%	100.00%	-
ROE	18.06%	18.91%	13.25%	4.61%	9.20%	6.69%	7.12%	-
YoY %	-4.49%	42.72%	187.42%	-49.89%	37.52%	-6.04%	-	-
Horiz. %	253.65%	265.59%	186.10%	64.75%	129.21%	93.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	179.02	353.95	384.94	329.85	314.18	314.41	311.24	-8.80%
YoY %	-49.42%	-8.05%	16.70%	4.99%	-0.07%	1.02%	-	-
Horiz. %	57.52%	113.72%	123.68%	105.98%	100.94%	101.02%	100.00%	-
EPS	22.93	44.63	27.96	9.23	18.68	11.57	14.31	8.17%
YoY %	-48.62%	59.62%	202.93%	-50.59%	61.45%	-19.15%	-	-
Horiz. %	160.24%	311.88%	195.39%	64.50%	130.54%	80.85%	100.00%	-
DPS	16.00	23.33	9.87	14.60	9.60	0.00	9.60	8.88%
YoY %	-31.42%	136.37%	-32.40%	52.08%	0.00%	0.00%	-	-
Horiz. %	166.67%	243.02%	102.81%	152.08%	100.00%	0.00%	100.00%	-
NAPS	1.27	2.36	2.11	2.00	2.03	1.73	2.01	-7.36%
YoY %	-46.19%	11.85%	5.50%	-1.48%	17.34%	-13.93%	-	-
Horiz. %	63.18%	117.41%	104.98%	99.50%	101.00%	86.07%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,093
RPS	26.86	26.55	28.87	24.75	23.56	23.58	23.33	2.37%
YoY %	1.17%	-8.04%	16.65%	5.05%	-0.08%	1.07%	-	-
Horiz. %	115.13%	113.80%	123.75%	106.09%	100.99%	101.07%	100.00%	-
EPS	3.44	3.35	2.10	0.69	1.40	0.87	1.07	21.47%
YoY %	2.69%	59.52%	204.35%	-50.71%	60.92%	-18.69%	-	-
Horiz. %	321.50%	313.08%	196.26%	64.49%	130.84%	81.31%	100.00%	-
DPS	2.40	1.75	0.74	1.10	0.72	0.00	0.72	22.20%
YoY %	37.14%	136.49%	-32.73%	52.78%	0.00%	0.00%	-	-
Horiz. %	333.33%	243.06%	102.78%	152.78%	100.00%	0.00%	100.00%	-
NAPS	0.1905	0.177	0.1583	0.1501	0.1522	0.1297	0.1507	3.98%
YoY %	7.63%	11.81%	5.46%	-1.38%	17.35%	-13.93%	-	-
Horiz. %	126.41%	117.45%	105.04%	99.60%	101.00%	86.07%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.65	1.21	0.75	0.67	0.81	1.02	0.96	-
P/RPS	0.92	0.34	0.19	0.20	0.26	0.32	0.31	19.86%
YoY %	170.59%	78.95%	-5.00%	-23.08%	-18.75%	3.23%	-	-
Horiz. %	296.77%	109.68%	61.29%	64.52%	83.87%	103.23%	100.00%	-
P/EPS	7.19	2.71	2.68	7.26	4.34	8.81	6.71	1.15%
YoY %	165.31%	1.12%	-63.09%	67.28%	-50.74%	31.30%	-	-
Horiz. %	107.15%	40.39%	39.94%	108.20%	64.68%	131.30%	100.00%	-
EY	13.90	36.88	37.28	13.77	23.06	11.35	14.90	-1.15%
YoY %	-62.31%	-1.07%	170.73%	-40.29%	103.17%	-23.83%	-	-
Horiz. %	93.29%	247.52%	250.20%	92.42%	154.77%	76.17%	100.00%	-
DY	9.70	19.28	13.16	21.79	11.85	0.00	10.00	-0.50%
YoY %	-49.69%	46.50%	-39.61%	83.88%	0.00%	0.00%	-	-
Horiz. %	97.00%	192.80%	131.60%	217.90%	118.50%	0.00%	100.00%	-
P/NAPS	1.30	0.51	0.36	0.34	0.40	0.59	0.48	18.05%
YoY %	154.90%	41.67%	5.88%	-15.00%	-32.20%	22.92%	-	-
Horiz. %	270.83%	106.25%	75.00%	70.83%	83.33%	122.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	10/11/09	13/11/08	14/11/07	17/11/06	18/11/05	24/11/04	-
Price	1.84	1.23	0.66	0.67	0.86	1.00	0.96	-
P/RPS	1.03	0.35	0.17	0.20	0.27	0.32	0.31	22.14%
YoY %	194.29%	105.88%	-15.00%	-25.93%	-15.62%	3.23%	-	-
Horiz. %	332.26%	112.90%	54.84%	64.52%	87.10%	103.23%	100.00%	-
P/EPS	8.02	2.76	2.36	7.26	4.60	8.64	6.71	3.01%
YoY %	190.58%	16.95%	-67.49%	57.83%	-46.76%	28.76%	-	-
Horiz. %	119.52%	41.13%	35.17%	108.20%	68.55%	128.76%	100.00%	-
EY	12.46	36.28	42.36	13.77	21.72	11.57	14.90	-2.93%
YoY %	-65.66%	-14.35%	207.63%	-36.60%	87.73%	-22.35%	-	-
Horiz. %	83.62%	243.49%	284.30%	92.42%	145.77%	77.65%	100.00%	-
DY	8.70	18.97	14.95	21.79	11.16	0.00	10.00	-2.29%
YoY %	-54.14%	26.89%	-31.39%	95.25%	0.00%	0.00%	-	-
Horiz. %	87.00%	189.70%	149.50%	217.90%	111.60%	0.00%	100.00%	-
P/NAPS	1.45	0.52	0.31	0.34	0.42	0.58	0.48	20.22%
YoY %	178.85%	67.74%	-8.82%	-19.05%	-27.59%	20.83%	-	-
Horiz. %	302.08%	108.33%	64.58%	70.83%	87.50%	120.83%	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