[HUPSENG] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -56.9%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 71,106 64,450 59,873 61,794 58,762 51,180 54,510 4.52%
PBT 17,803 13,060 12,142 10,756 8,792 8,192 9,954 10.17%
Tax -4,574 -3,502 -3,238 -2,738 -2,246 -2,120 -2,510 10.51%
NP 13,229 9,558 8,904 8,018 6,546 6,072 7,444 10.05%
-
NP to SH 13,229 9,558 8,904 8,018 6,546 6,072 7,444 10.05%
-
Tax Rate 25.69% 26.81% 26.67% 25.46% 25.55% 25.88% 25.22% -
Total Cost 57,877 54,892 50,969 53,776 52,216 45,108 47,066 3.50%
-
Net Worth 167,999 100,000 140,399 142,835 153,459 148,800 133,164 3.94%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,000 1,200 - - 5,994 - 4,498 17.75%
Div Payout % 90.71% 12.55% - - 91.58% - 60.44% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 167,999 100,000 140,399 142,835 153,459 148,800 133,164 3.94%
NOSH 800,000 80,000 120,000 120,029 119,890 120,000 59,983 53.96%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.60% 14.83% 14.87% 12.98% 11.14% 11.86% 13.66% -
ROE 7.87% 9.56% 6.34% 5.61% 4.27% 4.08% 5.59% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.89 80.56 49.89 51.48 49.01 42.65 90.87 -32.10%
EPS 1.65 1.19 7.42 6.68 5.46 5.06 12.41 -28.54%
DPS 1.50 1.50 0.00 0.00 5.00 0.00 7.50 -23.51%
NAPS 0.21 1.25 1.17 1.19 1.28 1.24 2.22 -32.48%
Adjusted Per Share Value based on latest NOSH - 120,029
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.89 8.06 7.48 7.72 7.35 6.40 6.81 4.54%
EPS 1.65 1.19 1.11 1.00 0.82 0.76 0.93 10.02%
DPS 1.50 0.15 0.00 0.00 0.75 0.00 0.56 17.83%
NAPS 0.21 0.125 0.1755 0.1785 0.1918 0.186 0.1665 3.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.92 7.80 3.49 1.95 1.76 1.50 0.78 -
P/RPS 10.35 9.68 6.99 3.79 3.59 3.52 0.86 51.35%
P/EPS 55.64 65.29 47.04 29.19 32.23 29.64 6.29 43.78%
EY 1.80 1.53 2.13 3.43 3.10 3.37 15.91 -30.44%
DY 1.63 0.19 0.00 0.00 2.84 0.00 9.62 -25.60%
P/NAPS 4.38 6.24 2.98 1.64 1.38 1.21 0.35 52.34%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 20/05/14 15/05/13 16/05/12 25/05/11 18/05/10 19/05/09 -
Price 0.97 1.15 3.72 2.34 1.80 1.76 0.79 -
P/RPS 10.91 1.43 7.46 4.55 3.67 4.13 0.87 52.39%
P/EPS 58.66 9.63 50.13 35.03 32.97 34.78 6.37 44.75%
EY 1.70 10.39 1.99 2.85 3.03 2.88 15.71 -30.95%
DY 1.55 1.30 0.00 0.00 2.78 0.00 9.49 -26.05%
P/NAPS 4.62 0.92 3.18 1.97 1.41 1.42 0.36 52.98%

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