[HUPSENG] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 27.72%
YoY- 237.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 240,231 219,071 213,405 220,329 193,115 188,338 180,967 4.83%
PBT 27,573 32,742 35,800 21,341 6,125 9,964 7,483 24.26%
Tax -8,970 -9,403 -8,920 -5,270 -1,367 -3,157 -2,385 24.69%
NP 18,603 23,339 26,880 16,071 4,758 6,807 5,098 24.06%
-
NP to SH 18,603 23,339 26,880 16,071 4,758 6,807 5,098 24.06%
-
Tax Rate 32.53% 28.72% 24.92% 24.69% 22.32% 31.68% 31.87% -
Total Cost 221,628 195,732 186,525 204,258 188,357 181,531 175,869 3.92%
-
Net Worth 147,599 146,393 141,599 125,976 114,000 115,774 113,399 4.48%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 29,999 14,399 15,300 4,439 4,380 4,319 4,319 38.10%
Div Payout % 161.26% 61.70% 56.92% 27.62% 92.06% 63.45% 84.74% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 147,599 146,393 141,599 125,976 114,000 115,774 113,399 4.48%
NOSH 119,999 119,994 120,000 59,988 60,000 59,986 60,000 12.24%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.74% 10.65% 12.60% 7.29% 2.46% 3.61% 2.82% -
ROE 12.60% 15.94% 18.98% 12.76% 4.17% 5.88% 4.50% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 200.19 182.57 177.84 367.28 321.86 313.97 301.61 -6.60%
EPS 15.50 19.45 22.40 26.79 7.93 11.35 8.50 10.52%
DPS 25.00 12.00 12.75 7.40 7.30 7.20 7.20 23.04%
NAPS 1.23 1.22 1.18 2.10 1.90 1.93 1.89 -6.90%
Adjusted Per Share Value based on latest NOSH - 60,034
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 30.03 27.38 26.68 27.54 24.14 23.54 22.62 4.83%
EPS 2.33 2.92 3.36 2.01 0.59 0.85 0.64 24.01%
DPS 3.75 1.80 1.91 0.55 0.55 0.54 0.54 38.10%
NAPS 0.1845 0.183 0.177 0.1575 0.1425 0.1447 0.1418 4.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.79 1.81 1.35 0.71 0.69 0.82 0.94 -
P/RPS 0.89 0.99 0.76 0.19 0.21 0.26 0.31 19.20%
P/EPS 11.55 9.31 6.03 2.65 8.70 7.23 11.06 0.72%
EY 8.66 10.75 16.59 37.73 11.49 13.84 9.04 -0.71%
DY 13.97 6.63 9.44 10.42 10.58 8.78 7.66 10.52%
P/NAPS 1.46 1.48 1.14 0.34 0.36 0.42 0.50 19.54%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 15/02/12 22/02/11 22/02/10 17/02/09 20/02/08 14/02/07 21/03/06 -
Price 1.80 1.83 1.44 0.73 0.70 0.86 0.94 -
P/RPS 0.90 1.00 0.81 0.20 0.22 0.27 0.31 19.42%
P/EPS 11.61 9.41 6.43 2.72 8.83 7.58 11.06 0.81%
EY 8.61 10.63 15.56 36.70 11.33 13.19 9.04 -0.80%
DY 13.89 6.56 8.85 10.14 10.43 8.37 7.66 10.42%
P/NAPS 1.46 1.50 1.22 0.35 0.37 0.45 0.50 19.54%

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