[HUPSENG] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 126.91%
YoY- -8.85%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 125,999 127,810 122,004 106,813 109,953 120,396 98,938 4.10%
PBT 26,735 23,591 19,415 18,537 20,178 11,824 3,852 38.07%
Tax -7,125 -6,412 -4,742 -4,759 -5,063 -2,796 -990 38.90%
NP 19,610 17,179 14,673 13,778 15,115 9,028 2,862 37.77%
-
NP to SH 19,610 17,179 14,673 13,778 15,115 9,028 2,862 37.77%
-
Tax Rate 26.65% 27.18% 24.42% 25.67% 25.09% 23.65% 25.70% -
Total Cost 106,389 110,631 107,331 93,035 94,838 111,368 96,076 1.71%
-
Net Worth 151,199 152,355 154,768 151,221 141,009 122,972 118,800 4.09%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 18,000 14,395 11,997 6,000 6,000 - - -
Div Payout % 91.79% 83.80% 81.77% 43.55% 39.70% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 151,199 152,355 154,768 151,221 141,009 122,972 118,800 4.09%
NOSH 120,000 119,965 119,975 120,017 60,003 59,986 60,000 12.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.56% 13.44% 12.03% 12.90% 13.75% 7.50% 2.89% -
ROE 12.97% 11.28% 9.48% 9.11% 10.72% 7.34% 2.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 105.00 106.54 101.69 89.00 183.24 200.70 164.90 -7.24%
EPS 16.34 14.32 12.23 11.48 25.19 15.05 4.77 22.75%
DPS 15.00 12.00 10.00 5.00 10.00 0.00 0.00 -
NAPS 1.26 1.27 1.29 1.26 2.35 2.05 1.98 -7.24%
Adjusted Per Share Value based on latest NOSH - 120,031
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.75 15.98 15.25 13.35 13.74 15.05 12.37 4.10%
EPS 2.45 2.15 1.83 1.72 1.89 1.13 0.36 37.62%
DPS 2.25 1.80 1.50 0.75 0.75 0.00 0.00 -
NAPS 0.189 0.1904 0.1935 0.189 0.1763 0.1537 0.1485 4.09%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.96 2.67 1.80 1.55 1.04 0.64 0.70 -
P/RPS 3.77 2.51 1.77 1.74 0.57 0.32 0.42 44.11%
P/EPS 24.23 18.65 14.72 13.50 4.13 4.25 14.68 8.70%
EY 4.13 5.36 6.79 7.41 24.22 23.52 6.81 -7.99%
DY 3.79 4.49 5.56 3.23 9.62 0.00 0.00 -
P/NAPS 3.14 2.10 1.40 1.23 0.44 0.31 0.35 44.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 15/08/07 -
Price 4.53 2.60 1.75 1.80 1.06 2.64 0.71 -
P/RPS 4.31 2.44 1.72 2.02 0.58 1.32 0.43 46.78%
P/EPS 27.72 18.16 14.31 15.68 4.21 17.54 14.88 10.91%
EY 3.61 5.51 6.99 6.38 23.76 5.70 6.72 -9.82%
DY 3.31 4.62 5.71 2.78 9.43 0.00 0.00 -
P/NAPS 3.60 2.05 1.36 1.43 0.45 1.29 0.36 46.72%

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