[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 10:40:00

EMA 5

10 Mins

BUY

2024-07-04 10:20:00

EMA 5

10 Mins

SELL

2024-07-04 10:00:00

EMA 5

10 Mins

BUY

2024-07-04 09:50:00

EMA 5

10 Mins

SELL

2024-07-04 09:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.805

+0.525

120,227,000

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

69,062,700

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.885

+0.005

54,999,200

HEXCARE

0.28

+0.015

52,525,600

JAKS

0.17

+0.01

49,158,100

APPASIA

0.165

+0.005

48,494,500

More active Stocks

OFB

0.805

+0.525

120,227,000

WPRTS

4.45

+0.21

1,164,100

PIE

6.45

+0.18

277,100

F&N

31.92

+0.18

4,500

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,796,700

PMETAL

6.00

+0.12

4,668,200

HARTA

3.40

+0.11

3,405,300

KOTRA

4.31

+0.11

700

More gainer Stocks

MPI

39.30

-0.38

37,600

TOYOVEN

1.06

-0.32

7,538,400

HEIM

22.20

-0.30

91,200

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

226,700

SUNCON

4.01

-0.15

16,124,100

KLK

20.44

-0.12

71,700

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

HSI-HWO

0.43

-0.10

54,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More