[HUPSENG] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Cumulative Result
Revenue	206,789	188,572	184,715	184,674	175,242	161,145	159,295	4.44%
YoY %	9.66%	2.09%	0.02%	5.38%	8.75%	1.16%	-	-
Horiz. %	129.82%	118.38%	115.96%	115.93%	110.01%	101.16%	100.00%	-
PBT	52,852	34,983	37,315	33,071	17,519	27,676	26,508	12.18%
YoY %	51.08%	-6.25%	12.83%	88.77%	-36.70%	4.41%	-	-
Horiz. %	199.38%	131.97%	140.77%	124.76%	66.09%	104.41%	100.00%	-
Tax	-13,508	-9,432	-9,922	-8,965	-6,491	-7,032	-6,424	13.18%
YoY %	-43.21%	4.94%	-10.67%	-38.11%	7.69%	-9.46%	-	-
Horiz. %	210.27%	146.82%	154.45%	139.55%	101.04%	109.46%	100.00%	-
NP	39,344	25,551	27,393	24,106	11,028	20,644	20,084	11.85%
YoY %	53.98%	-6.72%	13.64%	118.59%	-46.58%	2.79%	-	-
Horiz. %	195.90%	127.22%	136.39%	120.03%	54.91%	102.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,344	25,551	27,393	24,106	11,028	20,644	20,084	11.85%
YoY %	53.98%	-6.72%	13.64%	118.59%	-46.58%	2.79%	-	-
Horiz. %	195.90%	127.22%	136.39%	120.03%	54.91%	102.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.56%	26.96%	26.59%	27.11%	37.05%	25.41%	24.23%	-
YoY %	-5.19%	1.39%	-1.92%	-26.83%	45.81%	4.87%	-	-
Horiz. %	105.49%	111.27%	109.74%	111.89%	152.91%	104.87%	100.00%	-
Total Cost	167,445	163,021	157,322	160,568	164,214	140,501	139,211	3.12%
YoY %	2.71%	3.62%	-2.02%	-2.22%	16.88%	0.93%	-	-
Horiz. %	120.28%	117.10%	113.01%	115.34%	117.96%	100.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,999	151,999	141,599	145,200	151,200	152,429	141,614	2.88%
YoY %	10.53%	7.34%	-2.48%	-3.97%	-0.81%	7.64%	-	-
Horiz. %	118.63%	107.33%	99.99%	102.53%	106.77%	107.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	44,000	24,000	18,000	14,400	18,000	14,402	10,501	26.95%
YoY %	83.33%	33.33%	25.00%	-20.00%	24.98%	37.15%	-	-
Horiz. %	419.01%	228.55%	171.41%	137.13%	171.41%	137.15%	100.00%	-
Div Payout %	111.83%	93.93%	65.71%	59.74%	163.22%	69.77%	52.29%	-
YoY %	19.06%	42.95%	9.99%	-63.40%	133.94%	33.43%	-	-
Horiz. %	213.86%	179.63%	125.66%	114.25%	312.14%	133.43%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	167,999	151,999	141,599	145,200	151,200	152,429	141,614	2.88%
YoY %	10.53%	7.34%	-2.48%	-3.97%	-0.81%	7.64%	-	-
Horiz. %	118.63%	107.33%	99.99%	102.53%	106.77%	107.64%	100.00%	-
NOSH	800,000	800,000	120,000	120,000	120,000	120,023	60,005	53.95%
YoY %	0.00%	566.67%	0.00%	0.00%	-0.02%	100.02%	-	-
Horiz. %	1,333.22%	1,333.22%	199.98%	199.98%	199.98%	200.02%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	19.03%	13.55%	14.83%	13.05%	6.29%	12.81%	12.61%	-
YoY %	40.44%	-8.63%	13.64%	107.47%	-50.90%	1.59%	-	-
Horiz. %	150.91%	107.45%	117.61%	103.49%	49.88%	101.59%	100.00%	-
ROE	23.42%	16.81%	19.35%	16.60%	7.29%	13.54%	14.18%	-
YoY %	39.32%	-13.13%	16.57%	127.71%	-46.16%	-4.51%	-	-
Horiz. %	165.16%	118.55%	136.46%	117.07%	51.41%	95.49%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	25.85	23.57	153.93	153.90	146.03	134.26	265.47	-32.16%
YoY %	9.67%	-84.69%	0.02%	5.39%	8.77%	-49.43%	-	-
Horiz. %	9.74%	8.88%	57.98%	57.97%	55.01%	50.57%	100.00%	-
EPS	4.92	3.19	22.83	20.09	9.19	17.20	33.47	-27.34%
YoY %	54.23%	-86.03%	13.64%	118.61%	-46.57%	-48.61%	-	-
Horiz. %	14.70%	9.53%	68.21%	60.02%	27.46%	51.39%	100.00%	-
DPS	5.50	3.00	15.00	12.00	15.00	12.00	17.50	-17.53%
YoY %	83.33%	-80.00%	25.00%	-20.00%	25.00%	-31.43%	-	-
Horiz. %	31.43%	17.14%	85.71%	68.57%	85.71%	68.57%	100.00%	-
NAPS	0.21	0.19	1.18	1.21	1.26	1.27	2.36	-33.17%
YoY %	10.53%	-83.90%	-2.48%	-3.97%	-0.79%	-46.19%	-	-
Horiz. %	8.90%	8.05%	50.00%	51.27%	53.39%	53.81%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 120,000
RPS	25.85	23.57	23.09	23.08	21.91	20.14	19.91	4.44%
YoY %	9.67%	2.08%	0.04%	5.34%	8.79%	1.16%	-	-
Horiz. %	129.83%	118.38%	115.97%	115.92%	110.05%	101.16%	100.00%	-
EPS	4.92	3.19	3.42	3.01	1.38	2.58	2.51	11.86%
YoY %	54.23%	-6.73%	13.62%	118.12%	-46.51%	2.79%	-	-
Horiz. %	196.02%	127.09%	136.25%	119.92%	54.98%	102.79%	100.00%	-
DPS	5.50	3.00	2.25	1.80	2.25	1.80	1.31	26.99%
YoY %	83.33%	33.33%	25.00%	-20.00%	25.00%	37.40%	-	-
Horiz. %	419.85%	229.01%	171.76%	137.40%	171.76%	137.40%	100.00%	-
NAPS	0.21	0.19	0.177	0.1815	0.189	0.1905	0.177	2.88%
YoY %	10.53%	7.34%	-2.48%	-3.97%	-0.79%	7.63%	-	-
Horiz. %	118.64%	107.34%	100.00%	102.54%	106.78%	107.63%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.20	1.02	5.15	2.56	1.65	1.65	1.21	-
P/RPS	4.64	4.33	3.35	1.66	1.13	1.23	0.46	46.96%
YoY %	7.16%	29.25%	101.81%	46.90%	-8.13%	167.39%	-	-
Horiz. %	1,008.70%	941.30%	728.26%	360.87%	245.65%	267.39%	100.00%	-
P/EPS	24.40	31.94	22.56	12.74	17.95	9.59	3.62	37.42%
YoY %	-23.61%	41.58%	77.08%	-29.03%	87.17%	164.92%	-	-
Horiz. %	674.03%	882.32%	623.20%	351.93%	495.86%	264.92%	100.00%	-
EY	4.10	3.13	4.43	7.85	5.57	10.42	27.66	-27.24%
YoY %	30.99%	-29.35%	-43.57%	40.93%	-46.55%	-62.33%	-	-
Horiz. %	14.82%	11.32%	16.02%	28.38%	20.14%	37.67%	100.00%	-
DY	4.58	2.94	2.91	4.69	9.09	7.27	14.46	-17.43%
YoY %	55.78%	1.03%	-37.95%	-48.40%	25.03%	-49.72%	-	-
Horiz. %	31.67%	20.33%	20.12%	32.43%	62.86%	50.28%	100.00%	-
P/NAPS	5.71	5.37	4.36	2.12	1.31	1.30	0.51	49.54%
YoY %	6.33%	23.17%	105.66%	61.83%	0.77%	154.90%	-	-
Horiz. %	1,119.61%	1,052.94%	854.90%	415.69%	256.86%	254.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	12/11/14	13/11/13	21/11/12	14/11/11	16/11/10	10/11/09	-
Price	1.42	0.99	5.10	2.85	1.72	1.84	1.23	-
P/RPS	5.49	4.20	3.31	1.85	1.18	1.37	0.46	51.14%
YoY %	30.71%	26.89%	78.92%	56.78%	-13.87%	197.83%	-	-
Horiz. %	1,193.48%	913.04%	719.57%	402.17%	256.52%	297.83%	100.00%	-
P/EPS	28.87	31.00	22.34	14.19	18.72	10.70	3.67	41.00%
YoY %	-6.87%	38.76%	57.43%	-24.20%	74.95%	191.55%	-	-
Horiz. %	786.65%	844.69%	608.72%	386.65%	510.08%	291.55%	100.00%	-
EY	3.46	3.23	4.48	7.05	5.34	9.35	27.21	-29.07%
YoY %	7.12%	-27.90%	-36.45%	32.02%	-42.89%	-65.64%	-	-
Horiz. %	12.72%	11.87%	16.46%	25.91%	19.63%	34.36%	100.00%	-
DY	3.87	3.03	2.94	4.21	8.72	6.52	14.23	-19.50%
YoY %	27.72%	3.06%	-30.17%	-51.72%	33.74%	-54.18%	-	-
Horiz. %	27.20%	21.29%	20.66%	29.59%	61.28%	45.82%	100.00%	-
P/NAPS	6.76	5.21	4.32	2.36	1.37	1.45	0.52	53.31%
YoY %	29.75%	20.60%	83.05%	72.26%	-5.52%	178.85%	-	-
Horiz. %	1,300.00%	1,001.92%	830.77%	453.85%	263.46%	278.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos