[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.08%
YoY- 202.91%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 233,656 214,860 212,393 230,984 198,006 188,462 188,646 3.62%
PBT 23,358 36,901 35,344 22,306 7,118 13,577 10,009 15.16%
Tax -8,654 -9,376 -8,565 -5,529 -1,580 -2,372 -3,065 18.87%
NP 14,704 27,525 26,778 16,777 5,538 11,205 6,944 13.31%
-
NP to SH 14,704 27,525 26,778 16,777 5,538 11,205 6,944 13.31%
-
Tax Rate 37.05% 25.41% 24.23% 24.79% 22.20% 17.47% 30.62% -
Total Cost 218,952 187,334 185,614 214,206 192,468 177,257 181,702 3.15%
-
Net Worth 151,200 152,429 141,614 126,610 120,057 121,771 103,799 6.46%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 24,000 19,203 14,001 5,920 8,764 5,758 - -
Div Payout % 163.22% 69.77% 52.29% 35.29% 158.24% 51.39% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 151,200 152,429 141,614 126,610 120,057 121,771 103,799 6.46%
NOSH 120,000 120,023 60,005 60,004 60,028 59,985 59,999 12.24%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.29% 12.81% 12.61% 7.26% 2.80% 5.95% 3.68% -
ROE 9.72% 18.06% 18.91% 13.25% 4.61% 9.20% 6.69% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 194.71 179.02 353.95 384.94 329.85 314.18 314.41 -7.67%
EPS 12.25 22.93 44.63 27.96 9.23 18.68 11.57 0.95%
DPS 20.00 16.00 23.33 9.87 14.60 9.60 0.00 -
NAPS 1.26 1.27 2.36 2.11 2.00 2.03 1.73 -5.14%
Adjusted Per Share Value based on latest NOSH - 59,949
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 29.21 26.86 26.55 28.87 24.75 23.56 23.58 3.63%
EPS 1.84 3.44 3.35 2.10 0.69 1.40 0.87 13.29%
DPS 3.00 2.40 1.75 0.74 1.10 0.72 0.00 -
NAPS 0.189 0.1905 0.177 0.1583 0.1501 0.1522 0.1297 6.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.65 1.65 1.21 0.75 0.67 0.81 1.02 -
P/RPS 0.85 0.92 0.34 0.19 0.20 0.26 0.32 17.67%
P/EPS 13.47 7.19 2.71 2.68 7.26 4.34 8.81 7.32%
EY 7.43 13.90 36.88 37.28 13.77 23.06 11.35 -6.81%
DY 12.12 9.70 19.28 13.16 21.79 11.85 0.00 -
P/NAPS 1.31 1.30 0.51 0.36 0.34 0.40 0.59 14.21%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 14/11/11 16/11/10 10/11/09 13/11/08 14/11/07 17/11/06 18/11/05 -
Price 1.72 1.84 1.23 0.66 0.67 0.86 1.00 -
P/RPS 0.88 1.03 0.35 0.17 0.20 0.27 0.32 18.35%
P/EPS 14.04 8.02 2.76 2.36 7.26 4.60 8.64 8.42%
EY 7.12 12.46 36.28 42.36 13.77 21.72 11.57 -7.76%
DY 11.63 8.70 18.97 14.95 21.79 11.16 0.00 -
P/NAPS 1.37 1.45 0.52 0.31 0.34 0.42 0.58 15.39%

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