[HUPSENG] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 124.15%
YoY- 6.5%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 132,704 125,999 127,810 122,004 106,813 109,953 120,396 1.63%
PBT 26,344 26,735 23,591 19,415 18,537 20,178 11,824 14.27%
Tax -7,046 -7,125 -6,412 -4,742 -4,759 -5,063 -2,796 16.64%
NP 19,298 19,610 17,179 14,673 13,778 15,115 9,028 13.49%
-
NP to SH 19,298 19,610 17,179 14,673 13,778 15,115 9,028 13.49%
-
Tax Rate 26.75% 26.65% 27.18% 24.42% 25.67% 25.09% 23.65% -
Total Cost 113,406 106,389 110,631 107,331 93,035 94,838 111,368 0.30%
-
Net Worth 151,999 151,199 152,355 154,768 151,221 141,009 122,972 3.59%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 12,000 18,000 14,395 11,997 6,000 6,000 - -
Div Payout % 62.18% 91.79% 83.80% 81.77% 43.55% 39.70% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 151,999 151,199 152,355 154,768 151,221 141,009 122,972 3.59%
NOSH 800,000 120,000 119,965 119,975 120,017 60,003 59,986 53.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.54% 15.56% 13.44% 12.03% 12.90% 13.75% 7.50% -
ROE 12.70% 12.97% 11.28% 9.48% 9.11% 10.72% 7.34% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.59 105.00 106.54 101.69 89.00 183.24 200.70 -33.98%
EPS 2.41 16.34 14.32 12.23 11.48 25.19 15.05 -26.29%
DPS 1.50 15.00 12.00 10.00 5.00 10.00 0.00 -
NAPS 0.19 1.26 1.27 1.29 1.26 2.35 2.05 -32.71%
Adjusted Per Share Value based on latest NOSH - 120,044
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.59 15.75 15.98 15.25 13.35 13.74 15.05 1.63%
EPS 2.41 2.45 2.15 1.83 1.72 1.89 1.13 13.44%
DPS 1.50 2.25 1.80 1.50 0.75 0.75 0.00 -
NAPS 0.19 0.189 0.1904 0.1935 0.189 0.1763 0.1537 3.59%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.15 3.96 2.67 1.80 1.55 1.04 0.64 -
P/RPS 6.93 3.77 2.51 1.77 1.74 0.57 0.32 66.91%
P/EPS 47.67 24.23 18.65 14.72 13.50 4.13 4.25 49.58%
EY 2.10 4.13 5.36 6.79 7.41 24.22 23.52 -33.13%
DY 1.30 3.79 4.49 5.56 3.23 9.62 0.00 -
P/NAPS 6.05 3.14 2.10 1.40 1.23 0.44 0.31 64.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 13/08/14 21/08/13 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 -
Price 1.13 4.53 2.60 1.75 1.80 1.06 2.64 -
P/RPS 6.81 4.31 2.44 1.72 2.02 0.58 1.32 31.43%
P/EPS 46.84 27.72 18.16 14.31 15.68 4.21 17.54 17.77%
EY 2.13 3.61 5.51 6.99 6.38 23.76 5.70 -15.12%
DY 1.33 3.31 4.62 5.71 2.78 9.43 0.00 -
P/NAPS 5.95 3.60 2.05 1.36 1.43 0.45 1.29 29.00%

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