[HUPSENG] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.87%
YoY- 59.61%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 184,674 175,242 161,145 159,295 173,238 148,505 141,347 4.55%
PBT 33,071 17,519 27,676 26,508 16,730 5,339 10,183 21.67%
Tax -8,965 -6,491 -7,032 -6,424 -4,147 -1,185 -1,779 30.90%
NP 24,106 11,028 20,644 20,084 12,583 4,154 8,404 19.18%
-
NP to SH 24,106 11,028 20,644 20,084 12,583 4,154 8,404 19.18%
-
Tax Rate 27.11% 37.05% 25.41% 24.23% 24.79% 22.20% 17.47% -
Total Cost 160,568 164,214 140,501 139,211 160,655 144,351 132,943 3.19%
-
Net Worth 145,200 151,200 152,429 141,614 126,610 120,057 121,771 2.97%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,400 18,000 14,402 10,501 4,440 6,573 4,318 22.20%
Div Payout % 59.74% 163.22% 69.77% 52.29% 35.29% 158.24% 51.39% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 145,200 151,200 152,429 141,614 126,610 120,057 121,771 2.97%
NOSH 120,000 120,000 120,023 60,005 60,004 60,028 59,985 12.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.05% 6.29% 12.81% 12.61% 7.26% 2.80% 5.95% -
ROE 16.60% 7.29% 13.54% 14.18% 9.94% 3.46% 6.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.90 146.03 134.26 265.47 288.71 247.39 235.63 -6.84%
EPS 20.09 9.19 17.20 33.47 20.97 6.92 14.01 6.18%
DPS 12.00 15.00 12.00 17.50 7.40 10.95 7.20 8.87%
NAPS 1.21 1.26 1.27 2.36 2.11 2.00 2.03 -8.25%
Adjusted Per Share Value based on latest NOSH - 60,012
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.08 21.91 20.14 19.91 21.65 18.56 17.67 4.54%
EPS 3.01 1.38 2.58 2.51 1.57 0.52 1.05 19.16%
DPS 1.80 2.25 1.80 1.31 0.56 0.82 0.54 22.19%
NAPS 0.1815 0.189 0.1905 0.177 0.1583 0.1501 0.1522 2.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.56 1.65 1.65 1.21 0.75 0.67 0.81 -
P/RPS 1.66 1.13 1.23 0.46 0.26 0.27 0.34 30.21%
P/EPS 12.74 17.95 9.59 3.62 3.58 9.68 5.78 14.06%
EY 7.85 5.57 10.42 27.66 27.96 10.33 17.30 -12.32%
DY 4.69 9.09 7.27 14.46 9.87 16.34 8.89 -10.10%
P/NAPS 2.12 1.31 1.30 0.51 0.36 0.34 0.40 32.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 14/11/11 16/11/10 10/11/09 13/11/08 14/11/07 17/11/06 -
Price 2.85 1.72 1.84 1.23 0.66 0.67 0.86 -
P/RPS 1.85 1.18 1.37 0.46 0.23 0.27 0.36 31.33%
P/EPS 14.19 18.72 10.70 3.67 3.15 9.68 6.14 14.96%
EY 7.05 5.34 9.35 27.21 31.77 10.33 16.29 -13.01%
DY 4.21 8.72 6.52 14.23 11.21 16.34 8.37 -10.81%
P/NAPS 2.36 1.37 1.45 0.52 0.31 0.34 0.42 33.29%

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