[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 214.92%
YoY- 86.74%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 235,048 204,720 218,040 226,616 190,948 166,440 169,996 5.54%
PBT 35,168 32,768 39,816 19,824 9,032 11,152 5,544 36.03%
Tax -8,984 -8,480 -10,040 -4,840 -1,008 -2,664 -1,944 29.04%
NP 26,184 24,288 29,776 14,984 8,024 8,488 3,600 39.17%
-
NP to SH 26,184 24,288 29,776 14,984 8,024 8,488 3,600 39.17%
-
Tax Rate 25.55% 25.88% 25.22% 24.41% 11.16% 23.89% 35.06% -
Total Cost 208,864 180,432 188,264 211,632 182,924 157,952 166,396 3.85%
-
Net Worth 153,459 148,800 133,164 118,263 117,717 115,091 113,399 5.16%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 23,978 - 17,995 - - - - -
Div Payout % 91.58% - 60.44% - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 153,459 148,800 133,164 118,263 117,717 115,091 113,399 5.16%
NOSH 119,890 120,000 59,983 60,032 60,059 59,943 60,000 12.22%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.14% 11.86% 13.66% 6.61% 4.20% 5.10% 2.12% -
ROE 17.06% 16.32% 22.36% 12.67% 6.82% 7.38% 3.17% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 196.05 170.60 363.50 377.49 317.93 277.66 283.33 -5.95%
EPS 21.84 20.24 49.64 24.96 13.36 14.16 6.00 24.01%
DPS 20.00 0.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 2.22 1.97 1.96 1.92 1.89 -6.28%
Adjusted Per Share Value based on latest NOSH - 60,032
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 29.38 25.59 27.26 28.33 23.87 20.81 21.25 5.54%
EPS 3.27 3.04 3.72 1.87 1.00 1.06 0.45 39.15%
DPS 3.00 0.00 2.25 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.186 0.1665 0.1478 0.1471 0.1439 0.1418 5.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.76 1.50 0.78 0.70 0.84 0.94 1.00 -
P/RPS 0.90 0.88 0.21 0.19 0.26 0.34 0.35 17.03%
P/EPS 8.06 7.41 1.57 2.80 6.29 6.64 16.67 -11.40%
EY 12.41 13.49 63.64 35.66 15.90 15.06 6.00 12.87%
DY 11.36 0.00 38.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.21 0.35 0.36 0.43 0.49 0.53 17.28%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 18/05/10 19/05/09 21/05/08 16/05/07 24/05/06 18/05/05 -
Price 1.80 1.76 0.79 0.61 0.78 0.89 0.99 -
P/RPS 0.92 1.03 0.22 0.16 0.25 0.32 0.35 17.46%
P/EPS 8.24 8.70 1.59 2.44 5.84 6.29 16.50 -10.92%
EY 12.13 11.50 62.84 40.92 17.13 15.91 6.06 12.25%
DY 11.11 0.00 37.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.42 0.36 0.31 0.40 0.46 0.52 18.07%

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