[HUPSENG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 103.05%
YoY- 67.42%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 127,810 122,004 106,813 109,953 120,396 98,938 89,542 6.10%
PBT 23,591 19,415 18,537 20,178 11,824 3,852 6,031 25.49%
Tax -6,412 -4,742 -4,759 -5,063 -2,796 -990 -1,395 28.91%
NP 17,179 14,673 13,778 15,115 9,028 2,862 4,636 24.37%
-
NP to SH 17,179 14,673 13,778 15,115 9,028 2,862 4,636 24.37%
-
Tax Rate 27.18% 24.42% 25.67% 25.09% 23.65% 25.70% 23.13% -
Total Cost 110,631 107,331 93,035 94,838 111,368 96,076 84,906 4.50%
-
Net Worth 152,355 154,768 151,221 141,009 122,972 118,800 117,549 4.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 14,395 11,997 6,000 6,000 - - - -
Div Payout % 83.80% 81.77% 43.55% 39.70% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 152,355 154,768 151,221 141,009 122,972 118,800 117,549 4.41%
NOSH 119,965 119,975 120,017 60,003 59,986 60,000 59,974 12.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.44% 12.03% 12.90% 13.75% 7.50% 2.89% 5.18% -
ROE 11.28% 9.48% 9.11% 10.72% 7.34% 2.41% 3.94% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 106.54 101.69 89.00 183.24 200.70 164.90 149.30 -5.46%
EPS 14.32 12.23 11.48 25.19 15.05 4.77 7.73 10.81%
DPS 12.00 10.00 5.00 10.00 0.00 0.00 0.00 -
NAPS 1.27 1.29 1.26 2.35 2.05 1.98 1.96 -6.97%
Adjusted Per Share Value based on latest NOSH - 59,976
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.98 15.25 13.35 13.74 15.05 12.37 11.19 6.11%
EPS 2.15 1.83 1.72 1.89 1.13 0.36 0.58 24.37%
DPS 1.80 1.50 0.75 0.75 0.00 0.00 0.00 -
NAPS 0.1904 0.1935 0.189 0.1763 0.1537 0.1485 0.1469 4.41%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.67 1.80 1.55 1.04 0.64 0.70 0.89 -
P/RPS 2.51 1.77 1.74 0.57 0.32 0.42 0.60 26.90%
P/EPS 18.65 14.72 13.50 4.13 4.25 14.68 11.51 8.36%
EY 5.36 6.79 7.41 24.22 23.52 6.81 8.69 -7.73%
DY 4.49 5.56 3.23 9.62 0.00 0.00 0.00 -
P/NAPS 2.10 1.40 1.23 0.44 0.31 0.35 0.45 29.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 15/08/07 17/08/06 -
Price 2.60 1.75 1.80 1.06 2.64 0.71 0.84 -
P/RPS 2.44 1.72 2.02 0.58 1.32 0.43 0.56 27.77%
P/EPS 18.16 14.31 15.68 4.21 17.54 14.88 10.87 8.92%
EY 5.51 6.99 6.38 23.76 5.70 6.72 9.20 -8.18%
DY 4.62 5.71 2.78 9.43 0.00 0.00 0.00 -
P/NAPS 2.05 1.36 1.43 0.45 1.29 0.36 0.43 29.70%

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