[HUPSENG] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -71.95%
YoY- 7.81%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 64,450 59,873 61,794 58,762 51,180 54,510 56,654 2.17%
PBT 13,060 12,142 10,756 8,792 8,192 9,954 4,956 17.51%
Tax -3,502 -3,238 -2,738 -2,246 -2,120 -2,510 -1,210 19.36%
NP 9,558 8,904 8,018 6,546 6,072 7,444 3,746 16.88%
-
NP to SH 9,558 8,904 8,018 6,546 6,072 7,444 3,746 16.88%
-
Tax Rate 26.81% 26.67% 25.46% 25.55% 25.88% 25.22% 24.41% -
Total Cost 54,892 50,969 53,776 52,216 45,108 47,066 52,908 0.61%
-
Net Worth 100,000 140,399 142,835 153,459 148,800 133,164 118,263 -2.75%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 1,200 - - 5,994 - 4,498 - -
Div Payout % 12.55% - - 91.58% - 60.44% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 100,000 140,399 142,835 153,459 148,800 133,164 118,263 -2.75%
NOSH 80,000 120,000 120,029 119,890 120,000 59,983 60,032 4.89%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.83% 14.87% 12.98% 11.14% 11.86% 13.66% 6.61% -
ROE 9.56% 6.34% 5.61% 4.27% 4.08% 5.59% 3.17% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 80.56 49.89 51.48 49.01 42.65 90.87 94.37 -2.60%
EPS 1.19 7.42 6.68 5.46 5.06 12.41 6.24 -24.12%
DPS 1.50 0.00 0.00 5.00 0.00 7.50 0.00 -
NAPS 1.25 1.17 1.19 1.28 1.24 2.22 1.97 -7.29%
Adjusted Per Share Value based on latest NOSH - 119,890
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.06 7.48 7.72 7.35 6.40 6.81 7.08 2.18%
EPS 1.19 1.11 1.00 0.82 0.76 0.93 0.47 16.73%
DPS 0.15 0.00 0.00 0.75 0.00 0.56 0.00 -
NAPS 0.125 0.1755 0.1785 0.1918 0.186 0.1665 0.1478 -2.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 7.80 3.49 1.95 1.76 1.50 0.78 0.70 -
P/RPS 9.68 6.99 3.79 3.59 3.52 0.86 0.74 53.46%
P/EPS 65.29 47.04 29.19 32.23 29.64 6.29 11.22 34.09%
EY 1.53 2.13 3.43 3.10 3.37 15.91 8.91 -25.43%
DY 0.19 0.00 0.00 2.84 0.00 9.62 0.00 -
P/NAPS 6.24 2.98 1.64 1.38 1.21 0.35 0.36 60.83%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 15/05/13 16/05/12 25/05/11 18/05/10 19/05/09 21/05/08 -
Price 1.15 3.72 2.34 1.80 1.76 0.79 0.61 -
P/RPS 1.43 7.46 4.55 3.67 4.13 0.87 0.65 14.03%
P/EPS 9.63 50.13 35.03 32.97 34.78 6.37 9.78 -0.25%
EY 10.39 1.99 2.85 3.03 2.88 15.71 10.23 0.25%
DY 1.30 0.00 0.00 2.78 0.00 9.49 0.00 -
P/NAPS 0.92 3.18 1.97 1.41 1.42 0.36 0.31 19.86%

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