[HUPSENG] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 34.99%
YoY- 74.92%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 286,860 262,218 251,407 247,818 240,231 219,071 213,405 5.05%
PBT 72,955 51,725 50,082 44,351 27,573 32,742 35,800 12.59%
Tax -18,224 -13,578 -13,337 -11,810 -8,970 -9,403 -8,920 12.63%
NP 54,731 38,147 36,745 32,541 18,603 23,339 26,880 12.57%
-
NP to SH 54,731 38,147 36,745 32,541 18,603 23,339 26,880 12.57%
-
Tax Rate 24.98% 26.25% 26.63% 26.63% 32.53% 28.72% 24.92% -
Total Cost 232,129 224,071 214,662 215,277 221,628 195,732 186,525 3.71%
-
Net Worth 167,999 151,999 150,000 153,599 147,599 146,393 141,599 2.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 60,000 24,000 27,600 36,000 29,999 14,399 15,300 25.56%
Div Payout % 109.63% 62.91% 75.11% 110.63% 161.26% 61.70% 56.92% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 167,999 151,999 150,000 153,599 147,599 146,393 141,599 2.88%
NOSH 800,000 800,000 120,000 120,000 119,999 119,994 120,000 37.16%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.08% 14.55% 14.62% 13.13% 7.74% 10.65% 12.60% -
ROE 32.58% 25.10% 24.50% 21.19% 12.60% 15.94% 18.98% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.86 32.78 209.51 206.52 200.19 182.57 177.84 -23.41%
EPS 6.84 4.77 30.62 27.12 15.50 19.45 22.40 -17.93%
DPS 7.50 3.00 23.00 30.00 25.00 12.00 12.75 -8.46%
NAPS 0.21 0.19 1.25 1.28 1.23 1.22 1.18 -24.99%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.86 32.78 31.43 30.98 30.03 27.38 26.68 5.04%
EPS 6.84 4.77 4.59 4.07 2.33 2.92 3.36 12.57%
DPS 7.50 3.00 3.45 4.50 3.75 1.80 1.91 25.59%
NAPS 0.21 0.19 0.1875 0.192 0.1845 0.183 0.177 2.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.29 0.805 6.42 2.83 1.79 1.81 1.35 -
P/RPS 3.60 2.46 3.06 1.37 0.89 0.99 0.76 29.57%
P/EPS 18.86 16.88 20.97 10.44 11.55 9.31 6.03 20.92%
EY 5.30 5.92 4.77 9.58 8.66 10.75 16.59 -17.31%
DY 5.81 3.73 3.58 10.60 13.97 6.63 9.44 -7.76%
P/NAPS 6.14 4.24 5.14 2.21 1.46 1.48 1.14 32.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 10/02/15 18/02/14 21/02/13 15/02/12 22/02/11 22/02/10 -
Price 1.32 0.90 6.95 3.04 1.80 1.83 1.44 -
P/RPS 3.68 2.75 3.32 1.47 0.90 1.00 0.81 28.67%
P/EPS 19.29 18.87 22.70 11.21 11.61 9.41 6.43 20.08%
EY 5.18 5.30 4.41 8.92 8.61 10.63 15.56 -16.74%
DY 5.68 3.33 3.31 9.87 13.89 6.56 8.85 -7.12%
P/NAPS 6.29 4.74 5.56 2.38 1.46 1.50 1.22 31.41%

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