[HUPSENG] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 39.38%
YoY- 202.91%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 175,242 161,145 159,295 173,238 148,505 141,347 141,485 3.62%
PBT 17,519 27,676 26,508 16,730 5,339 10,183 7,507 15.16%
Tax -6,491 -7,032 -6,424 -4,147 -1,185 -1,779 -2,299 18.87%
NP 11,028 20,644 20,084 12,583 4,154 8,404 5,208 13.31%
-
NP to SH 11,028 20,644 20,084 12,583 4,154 8,404 5,208 13.31%
-
Tax Rate 37.05% 25.41% 24.23% 24.79% 22.20% 17.47% 30.62% -
Total Cost 164,214 140,501 139,211 160,655 144,351 132,943 136,277 3.15%
-
Net Worth 151,200 152,429 141,614 126,610 120,057 121,771 103,799 6.46%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 18,000 14,402 10,501 4,440 6,573 4,318 - -
Div Payout % 163.22% 69.77% 52.29% 35.29% 158.24% 51.39% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 151,200 152,429 141,614 126,610 120,057 121,771 103,799 6.46%
NOSH 120,000 120,023 60,005 60,004 60,028 59,985 59,999 12.24%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.29% 12.81% 12.61% 7.26% 2.80% 5.95% 3.68% -
ROE 7.29% 13.54% 14.18% 9.94% 3.46% 6.90% 5.02% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 146.03 134.26 265.47 288.71 247.39 235.63 235.81 -7.67%
EPS 9.19 17.20 33.47 20.97 6.92 14.01 8.68 0.95%
DPS 15.00 12.00 17.50 7.40 10.95 7.20 0.00 -
NAPS 1.26 1.27 2.36 2.11 2.00 2.03 1.73 -5.14%
Adjusted Per Share Value based on latest NOSH - 59,949
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 21.91 20.14 19.91 21.65 18.56 17.67 17.69 3.62%
EPS 1.38 2.58 2.51 1.57 0.52 1.05 0.65 13.36%
DPS 2.25 1.80 1.31 0.56 0.82 0.54 0.00 -
NAPS 0.189 0.1905 0.177 0.1583 0.1501 0.1522 0.1297 6.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.65 1.65 1.21 0.75 0.67 0.81 1.02 -
P/RPS 1.13 1.23 0.46 0.26 0.27 0.34 0.43 17.46%
P/EPS 17.95 9.59 3.62 3.58 9.68 5.78 11.75 7.31%
EY 5.57 10.42 27.66 27.96 10.33 17.30 8.51 -6.81%
DY 9.09 7.27 14.46 9.87 16.34 8.89 0.00 -
P/NAPS 1.31 1.30 0.51 0.36 0.34 0.40 0.59 14.21%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 14/11/11 16/11/10 10/11/09 13/11/08 14/11/07 17/11/06 18/11/05 -
Price 1.72 1.84 1.23 0.66 0.67 0.86 1.00 -
P/RPS 1.18 1.37 0.46 0.23 0.27 0.36 0.42 18.77%
P/EPS 18.72 10.70 3.67 3.15 9.68 6.14 11.52 8.42%
EY 5.34 9.35 27.21 31.77 10.33 16.29 8.68 -7.77%
DY 8.72 6.52 14.23 11.21 16.34 8.37 0.00 -
P/NAPS 1.37 1.45 0.52 0.31 0.34 0.42 0.58 15.39%

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