[HUPSENG] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 141.0%
YoY- 215.44%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 122,004 106,813 109,953 120,396 98,938 89,542 90,191 5.16%
PBT 19,415 18,537 20,178 11,824 3,852 6,031 4,510 27.52%
Tax -4,742 -4,759 -5,063 -2,796 -990 -1,395 -1,221 25.36%
NP 14,673 13,778 15,115 9,028 2,862 4,636 3,289 28.29%
-
NP to SH 14,673 13,778 15,115 9,028 2,862 4,636 3,289 28.29%
-
Tax Rate 24.42% 25.67% 25.09% 23.65% 25.70% 23.13% 27.07% -
Total Cost 107,331 93,035 94,838 111,368 96,076 84,906 86,902 3.57%
-
Net Worth 154,768 151,221 141,009 122,972 118,800 117,549 115,835 4.94%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 11,997 6,000 6,000 - - - - -
Div Payout % 81.77% 43.55% 39.70% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 154,768 151,221 141,009 122,972 118,800 117,549 115,835 4.94%
NOSH 119,975 120,017 60,003 59,986 60,000 59,974 60,018 12.23%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.03% 12.90% 13.75% 7.50% 2.89% 5.18% 3.65% -
ROE 9.48% 9.11% 10.72% 7.34% 2.41% 3.94% 2.84% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 101.69 89.00 183.24 200.70 164.90 149.30 150.27 -6.29%
EPS 12.23 11.48 25.19 15.05 4.77 7.73 5.48 14.30%
DPS 10.00 5.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 2.35 2.05 1.98 1.96 1.93 -6.49%
Adjusted Per Share Value based on latest NOSH - 60,022
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.25 13.35 13.74 15.05 12.37 11.19 11.27 5.16%
EPS 1.83 1.72 1.89 1.13 0.36 0.58 0.41 28.30%
DPS 1.50 0.75 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.189 0.1763 0.1537 0.1485 0.1469 0.1448 4.94%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.80 1.55 1.04 0.64 0.70 0.89 1.01 -
P/RPS 1.77 1.74 0.57 0.32 0.42 0.60 0.67 17.56%
P/EPS 14.72 13.50 4.13 4.25 14.68 11.51 18.43 -3.67%
EY 6.79 7.41 24.22 23.52 6.81 8.69 5.43 3.79%
DY 5.56 3.23 9.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.23 0.44 0.31 0.35 0.45 0.52 17.93%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 18/08/10 18/08/09 14/08/08 15/08/07 17/08/06 18/08/05 -
Price 1.75 1.80 1.06 2.64 0.71 0.84 1.02 -
P/RPS 1.72 2.02 0.58 1.32 0.43 0.56 0.68 16.71%
P/EPS 14.31 15.68 4.21 17.54 14.88 10.87 18.61 -4.28%
EY 6.99 6.38 23.76 5.70 6.72 9.20 5.37 4.49%
DY 5.71 2.78 9.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.43 0.45 1.29 0.36 0.43 0.53 16.99%

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