[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -9.64%
YoY- -18.43%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 239,492 247,176 235,048 204,720 218,040 226,616 190,948 3.84%
PBT 48,568 43,024 35,168 32,768 39,816 19,824 9,032 32.32%
Tax -12,952 -10,952 -8,984 -8,480 -10,040 -4,840 -1,008 52.98%
NP 35,616 32,072 26,184 24,288 29,776 14,984 8,024 28.16%
-
NP to SH 35,616 32,072 26,184 24,288 29,776 14,984 8,024 28.16%
-
Tax Rate 26.67% 25.46% 25.55% 25.88% 25.22% 24.41% 11.16% -
Total Cost 203,876 215,104 208,864 180,432 188,264 211,632 182,924 1.82%
-
Net Worth 140,399 142,835 153,459 148,800 133,164 118,263 117,717 2.97%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 23,978 - 17,995 - - -
Div Payout % - - 91.58% - 60.44% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 140,399 142,835 153,459 148,800 133,164 118,263 117,717 2.97%
NOSH 120,000 120,029 119,890 120,000 59,983 60,032 60,059 12.21%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.87% 12.98% 11.14% 11.86% 13.66% 6.61% 4.20% -
ROE 25.37% 22.45% 17.06% 16.32% 22.36% 12.67% 6.82% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 199.58 205.93 196.05 170.60 363.50 377.49 317.93 -7.46%
EPS 29.68 26.72 21.84 20.24 49.64 24.96 13.36 14.21%
DPS 0.00 0.00 20.00 0.00 30.00 0.00 0.00 -
NAPS 1.17 1.19 1.28 1.24 2.22 1.97 1.96 -8.23%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.94 30.90 29.38 25.59 27.26 28.33 23.87 3.84%
EPS 4.45 4.01 3.27 3.04 3.72 1.87 1.00 28.22%
DPS 0.00 0.00 3.00 0.00 2.25 0.00 0.00 -
NAPS 0.1755 0.1785 0.1918 0.186 0.1665 0.1478 0.1471 2.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.49 1.95 1.76 1.50 0.78 0.70 0.84 -
P/RPS 1.75 0.95 0.90 0.88 0.21 0.19 0.26 37.36%
P/EPS 11.76 7.30 8.06 7.41 1.57 2.80 6.29 10.98%
EY 8.50 13.70 12.41 13.49 63.64 35.66 15.90 -9.90%
DY 0.00 0.00 11.36 0.00 38.46 0.00 0.00 -
P/NAPS 2.98 1.64 1.38 1.21 0.35 0.36 0.43 38.03%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 16/05/12 25/05/11 18/05/10 19/05/09 21/05/08 16/05/07 -
Price 3.72 2.34 1.80 1.76 0.79 0.61 0.78 -
P/RPS 1.86 1.14 0.92 1.03 0.22 0.16 0.25 39.67%
P/EPS 12.53 8.76 8.24 8.70 1.59 2.44 5.84 13.55%
EY 7.98 11.42 12.13 11.50 62.84 40.92 17.13 -11.94%
DY 0.00 0.00 11.11 0.00 37.97 0.00 0.00 -
P/NAPS 3.18 1.97 1.41 1.42 0.36 0.31 0.40 41.22%

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