[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 85.28%
YoY- 98.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 247,176 235,048 204,720 218,040 226,616 190,948 166,440 6.80%
PBT 43,024 35,168 32,768 39,816 19,824 9,032 11,152 25.20%
Tax -10,952 -8,984 -8,480 -10,040 -4,840 -1,008 -2,664 26.54%
NP 32,072 26,184 24,288 29,776 14,984 8,024 8,488 24.77%
-
NP to SH 32,072 26,184 24,288 29,776 14,984 8,024 8,488 24.77%
-
Tax Rate 25.46% 25.55% 25.88% 25.22% 24.41% 11.16% 23.89% -
Total Cost 215,104 208,864 180,432 188,264 211,632 182,924 157,952 5.27%
-
Net Worth 142,835 153,459 148,800 133,164 118,263 117,717 115,091 3.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 23,978 - 17,995 - - - -
Div Payout % - 91.58% - 60.44% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 142,835 153,459 148,800 133,164 118,263 117,717 115,091 3.66%
NOSH 120,029 119,890 120,000 59,983 60,032 60,059 59,943 12.25%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.98% 11.14% 11.86% 13.66% 6.61% 4.20% 5.10% -
ROE 22.45% 17.06% 16.32% 22.36% 12.67% 6.82% 7.38% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 205.93 196.05 170.60 363.50 377.49 317.93 277.66 -4.85%
EPS 26.72 21.84 20.24 49.64 24.96 13.36 14.16 11.15%
DPS 0.00 20.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 1.19 1.28 1.24 2.22 1.97 1.96 1.92 -7.65%
Adjusted Per Share Value based on latest NOSH - 59,983
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.90 29.38 25.59 27.26 28.33 23.87 20.81 6.80%
EPS 4.01 3.27 3.04 3.72 1.87 1.00 1.06 24.80%
DPS 0.00 3.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.1785 0.1918 0.186 0.1665 0.1478 0.1471 0.1439 3.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.95 1.76 1.50 0.78 0.70 0.84 0.94 -
P/RPS 0.95 0.90 0.88 0.21 0.19 0.26 0.34 18.66%
P/EPS 7.30 8.06 7.41 1.57 2.80 6.29 6.64 1.59%
EY 13.70 12.41 13.49 63.64 35.66 15.90 15.06 -1.56%
DY 0.00 11.36 0.00 38.46 0.00 0.00 0.00 -
P/NAPS 1.64 1.38 1.21 0.35 0.36 0.43 0.49 22.28%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 25/05/11 18/05/10 19/05/09 21/05/08 16/05/07 24/05/06 -
Price 2.34 1.80 1.76 0.79 0.61 0.78 0.89 -
P/RPS 1.14 0.92 1.03 0.22 0.16 0.25 0.32 23.55%
P/EPS 8.76 8.24 8.70 1.59 2.44 5.84 6.29 5.67%
EY 11.42 12.13 11.50 62.84 40.92 17.13 15.91 -5.37%
DY 0.00 11.11 0.00 37.97 0.00 0.00 0.00 -
P/NAPS 1.97 1.41 1.42 0.36 0.31 0.40 0.46 27.40%

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