[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.45%
YoY- 118.59%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 275,718 251,429 246,286 246,232 233,656 214,860 212,393 4.44%
PBT 70,469 46,644 49,753 44,094 23,358 36,901 35,344 12.18%
Tax -18,010 -12,576 -13,229 -11,953 -8,654 -9,376 -8,565 13.18%
NP 52,458 34,068 36,524 32,141 14,704 27,525 26,778 11.85%
-
NP to SH 52,458 34,068 36,524 32,141 14,704 27,525 26,778 11.85%
-
Tax Rate 25.56% 26.96% 26.59% 27.11% 37.05% 25.41% 24.23% -
Total Cost 223,260 217,361 209,762 214,090 218,952 187,334 185,614 3.12%
-
Net Worth 167,999 151,999 141,599 145,200 151,200 152,429 141,614 2.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 58,666 32,000 24,000 19,200 24,000 19,203 14,001 26.95%
Div Payout % 111.83% 93.93% 65.71% 59.74% 163.22% 69.77% 52.29% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 167,999 151,999 141,599 145,200 151,200 152,429 141,614 2.88%
NOSH 800,000 800,000 120,000 120,000 120,000 120,023 60,005 53.95%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.03% 13.55% 14.83% 13.05% 6.29% 12.81% 12.61% -
ROE 31.23% 22.41% 25.79% 22.14% 9.72% 18.06% 18.91% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.46 31.43 205.24 205.19 194.71 179.02 353.95 -32.16%
EPS 6.56 4.25 30.44 26.79 12.25 22.93 44.63 -27.34%
DPS 7.33 4.00 20.00 16.00 20.00 16.00 23.33 -17.54%
NAPS 0.21 0.19 1.18 1.21 1.26 1.27 2.36 -33.17%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.46 31.43 30.79 30.78 29.21 26.86 26.55 4.43%
EPS 6.56 4.25 4.57 4.02 1.84 3.44 3.35 11.84%
DPS 7.33 4.00 3.00 2.40 3.00 2.40 1.75 26.94%
NAPS 0.21 0.19 0.177 0.1815 0.189 0.1905 0.177 2.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.20 1.02 5.15 2.56 1.65 1.65 1.21 -
P/RPS 3.48 3.25 2.51 1.25 0.85 0.92 0.34 47.32%
P/EPS 18.30 23.95 16.92 9.56 13.47 7.19 2.71 37.46%
EY 5.46 4.18 5.91 10.46 7.43 13.90 36.88 -27.25%
DY 6.11 3.92 3.88 6.25 12.12 9.70 19.28 -17.42%
P/NAPS 5.71 5.37 4.36 2.12 1.31 1.30 0.51 49.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 12/11/14 13/11/13 21/11/12 14/11/11 16/11/10 10/11/09 -
Price 1.42 0.99 5.10 2.85 1.72 1.84 1.23 -
P/RPS 4.12 3.15 2.48 1.39 0.88 1.03 0.35 50.79%
P/EPS 21.66 23.25 16.76 10.64 14.04 8.02 2.76 40.94%
EY 4.62 4.30 5.97 9.40 7.12 12.46 36.28 -29.05%
DY 5.16 4.04 3.92 5.61 11.63 8.70 18.97 -19.49%
P/NAPS 6.76 5.21 4.32 2.36 1.37 1.45 0.52 53.31%

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