[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 72.4%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 284,424 257,800 239,492 247,176 235,048 204,720 218,040 4.52%
PBT 71,212 52,240 48,568 43,024 35,168 32,768 39,816 10.17%
Tax -18,296 -14,008 -12,952 -10,952 -8,984 -8,480 -10,040 10.51%
NP 52,916 38,232 35,616 32,072 26,184 24,288 29,776 10.05%
-
NP to SH 52,916 38,232 35,616 32,072 26,184 24,288 29,776 10.05%
-
Tax Rate 25.69% 26.81% 26.67% 25.46% 25.55% 25.88% 25.22% -
Total Cost 231,508 219,568 203,876 215,104 208,864 180,432 188,264 3.50%
-
Net Worth 167,999 100,000 140,399 142,835 153,459 148,800 133,164 3.94%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 48,000 4,800 - - 23,978 - 17,995 17.75%
Div Payout % 90.71% 12.55% - - 91.58% - 60.44% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 167,999 100,000 140,399 142,835 153,459 148,800 133,164 3.94%
NOSH 800,000 80,000 120,000 120,029 119,890 120,000 59,983 53.96%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.60% 14.83% 14.87% 12.98% 11.14% 11.86% 13.66% -
ROE 31.50% 38.23% 25.37% 22.45% 17.06% 16.32% 22.36% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 35.55 322.25 199.58 205.93 196.05 170.60 363.50 -32.11%
EPS 6.60 4.76 29.68 26.72 21.84 20.24 49.64 -28.54%
DPS 6.00 6.00 0.00 0.00 20.00 0.00 30.00 -23.51%
NAPS 0.21 1.25 1.17 1.19 1.28 1.24 2.22 -32.48%
Adjusted Per Share Value based on latest NOSH - 120,029
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 35.55 32.23 29.94 30.90 29.38 25.59 27.26 4.52%
EPS 6.60 4.78 4.45 4.01 3.27 3.04 3.72 10.02%
DPS 6.00 0.60 0.00 0.00 3.00 0.00 2.25 17.75%
NAPS 0.21 0.125 0.1755 0.1785 0.1918 0.186 0.1665 3.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.92 7.80 3.49 1.95 1.76 1.50 0.78 -
P/RPS 2.59 2.42 1.75 0.95 0.90 0.88 0.21 51.97%
P/EPS 13.91 16.32 11.76 7.30 8.06 7.41 1.57 43.82%
EY 7.19 6.13 8.50 13.70 12.41 13.49 63.64 -30.45%
DY 6.52 0.77 0.00 0.00 11.36 0.00 38.46 -25.59%
P/NAPS 4.38 6.24 2.98 1.64 1.38 1.21 0.35 52.34%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 20/05/14 15/05/13 16/05/12 25/05/11 18/05/10 19/05/09 -
Price 0.97 1.15 3.72 2.34 1.80 1.76 0.79 -
P/RPS 2.73 0.36 1.86 1.14 0.92 1.03 0.22 52.12%
P/EPS 14.66 2.41 12.53 8.76 8.24 8.70 1.59 44.78%
EY 6.82 41.56 7.98 11.42 12.13 11.50 62.84 -30.92%
DY 6.19 5.22 0.00 0.00 11.11 0.00 37.97 -26.07%
P/NAPS 4.62 0.92 3.18 1.97 1.41 1.42 0.36 52.98%

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