[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.11%
YoY- 2.79%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 246,286 246,232 233,656 214,860 212,393 230,984 198,006 3.70%
PBT 49,753 44,094 23,358 36,901 35,344 22,306 7,118 38.23%
Tax -13,229 -11,953 -8,654 -9,376 -8,565 -5,529 -1,580 42.45%
NP 36,524 32,141 14,704 27,525 26,778 16,777 5,538 36.90%
-
NP to SH 36,524 32,141 14,704 27,525 26,778 16,777 5,538 36.90%
-
Tax Rate 26.59% 27.11% 37.05% 25.41% 24.23% 24.79% 22.20% -
Total Cost 209,762 214,090 218,952 187,334 185,614 214,206 192,468 1.44%
-
Net Worth 141,599 145,200 151,200 152,429 141,614 126,610 120,057 2.78%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 24,000 19,200 24,000 19,203 14,001 5,920 8,764 18.26%
Div Payout % 65.71% 59.74% 163.22% 69.77% 52.29% 35.29% 158.24% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 141,599 145,200 151,200 152,429 141,614 126,610 120,057 2.78%
NOSH 120,000 120,000 120,000 120,023 60,005 60,004 60,028 12.22%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.83% 13.05% 6.29% 12.81% 12.61% 7.26% 2.80% -
ROE 25.79% 22.14% 9.72% 18.06% 18.91% 13.25% 4.61% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 205.24 205.19 194.71 179.02 353.95 384.94 329.85 -7.59%
EPS 30.44 26.79 12.25 22.93 44.63 27.96 9.23 21.98%
DPS 20.00 16.00 20.00 16.00 23.33 9.87 14.60 5.38%
NAPS 1.18 1.21 1.26 1.27 2.36 2.11 2.00 -8.41%
Adjusted Per Share Value based on latest NOSH - 120,034
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.79 30.78 29.21 26.86 26.55 28.87 24.75 3.70%
EPS 4.57 4.02 1.84 3.44 3.35 2.10 0.69 36.99%
DPS 3.00 2.40 3.00 2.40 1.75 0.74 1.10 18.18%
NAPS 0.177 0.1815 0.189 0.1905 0.177 0.1583 0.1501 2.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.15 2.56 1.65 1.65 1.21 0.75 0.67 -
P/RPS 2.51 1.25 0.85 0.92 0.34 0.19 0.20 52.38%
P/EPS 16.92 9.56 13.47 7.19 2.71 2.68 7.26 15.12%
EY 5.91 10.46 7.43 13.90 36.88 37.28 13.77 -13.13%
DY 3.88 6.25 12.12 9.70 19.28 13.16 21.79 -24.97%
P/NAPS 4.36 2.12 1.31 1.30 0.51 0.36 0.34 52.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 13/11/13 21/11/12 14/11/11 16/11/10 10/11/09 13/11/08 14/11/07 -
Price 5.10 2.85 1.72 1.84 1.23 0.66 0.67 -
P/RPS 2.48 1.39 0.88 1.03 0.35 0.17 0.20 52.07%
P/EPS 16.76 10.64 14.04 8.02 2.76 2.36 7.26 14.94%
EY 5.97 9.40 7.12 12.46 36.28 42.36 13.77 -12.99%
DY 3.92 5.61 11.63 8.70 18.97 14.95 21.79 -24.84%
P/NAPS 4.32 2.36 1.37 1.45 0.52 0.31 0.34 52.69%

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