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

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 40.32%
YoY- 118.59%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 206,789 188,572 184,715 184,674 175,242 161,145 159,295 4.44%
PBT 52,852 34,983 37,315 33,071 17,519 27,676 26,508 12.18%
Tax -13,508 -9,432 -9,922 -8,965 -6,491 -7,032 -6,424 13.18%
NP 39,344 25,551 27,393 24,106 11,028 20,644 20,084 11.85%
-
NP to SH 39,344 25,551 27,393 24,106 11,028 20,644 20,084 11.85%
-
Tax Rate 25.56% 26.96% 26.59% 27.11% 37.05% 25.41% 24.23% -
Total Cost 167,445 163,021 157,322 160,568 164,214 140,501 139,211 3.12%
-
Net Worth 167,999 151,999 141,599 145,200 151,200 152,429 141,614 2.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 44,000 24,000 18,000 14,400 18,000 14,402 10,501 26.95%
Div Payout % 111.83% 93.93% 65.71% 59.74% 163.22% 69.77% 52.29% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 167,999 151,999 141,599 145,200 151,200 152,429 141,614 2.88%
NOSH 800,000 800,000 120,000 120,000 120,000 120,023 60,005 53.95%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.03% 13.55% 14.83% 13.05% 6.29% 12.81% 12.61% -
ROE 23.42% 16.81% 19.35% 16.60% 7.29% 13.54% 14.18% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.85 23.57 153.93 153.90 146.03 134.26 265.47 -32.16%
EPS 4.92 3.19 22.83 20.09 9.19 17.20 33.47 -27.34%
DPS 5.50 3.00 15.00 12.00 15.00 12.00 17.50 -17.53%
NAPS 0.21 0.19 1.18 1.21 1.26 1.27 2.36 -33.17%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.85 23.57 23.09 23.08 21.91 20.14 19.91 4.44%
EPS 4.92 3.19 3.42 3.01 1.38 2.58 2.51 11.86%
DPS 5.50 3.00 2.25 1.80 2.25 1.80 1.31 26.99%
NAPS 0.21 0.19 0.177 0.1815 0.189 0.1905 0.177 2.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
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%
P/EPS 24.40 31.94 22.56 12.74 17.95 9.59 3.62 37.42%
EY 4.10 3.13 4.43 7.85 5.57 10.42 27.66 -27.24%
DY 4.58 2.94 2.91 4.69 9.09 7.27 14.46 -17.43%
P/NAPS 5.71 5.37 4.36 2.12 1.31 1.30 0.51 49.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
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%
P/EPS 28.87 31.00 22.34 14.19 18.72 10.70 3.67 41.00%
EY 3.46 3.23 4.48 7.05 5.34 9.35 27.21 -29.07%
DY 3.87 3.03 2.94 4.21 8.72 6.52 14.23 -19.50%
P/NAPS 6.76 5.21 4.32 2.36 1.37 1.45 0.52 53.31%

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