[HUPSENG] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 26.91%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 66,126 66,016 63,332 55,633 55,443 63,742 51,201 4.35%
PBT 14,593 12,835 10,623 10,345 10,224 6,868 1,594 44.58%
Tax -3,887 -3,674 -2,496 -2,639 -2,553 -1,586 -738 31.87%
NP 10,706 9,161 8,127 7,706 7,671 5,282 856 52.29%
-
NP to SH 10,706 9,161 8,127 7,706 7,671 5,282 856 52.29%
-
Tax Rate 26.64% 28.62% 23.50% 25.51% 24.97% 23.09% 46.30% -
Total Cost 55,420 56,855 55,205 47,927 47,772 58,460 50,345 1.61%
-
Net Worth 151,199 152,483 154,857 151,239 140,944 123,046 118,523 4.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 18,000 14,407 6,002 6,001 5,997 - - -
Div Payout % 168.13% 157.27% 73.86% 77.88% 78.19% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 151,199 152,483 154,857 151,239 140,944 123,046 118,523 4.13%
NOSH 120,000 120,065 120,044 120,031 59,976 60,022 59,860 12.27%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.19% 13.88% 12.83% 13.85% 13.84% 8.29% 1.67% -
ROE 7.08% 6.01% 5.25% 5.10% 5.44% 4.29% 0.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 55.11 54.98 52.76 46.35 92.44 106.20 85.53 -7.05%
EPS 8.92 7.63 6.77 6.42 12.79 8.80 1.43 35.63%
DPS 15.00 12.00 5.00 5.00 10.00 0.00 0.00 -
NAPS 1.26 1.27 1.29 1.26 2.35 2.05 1.98 -7.24%
Adjusted Per Share Value based on latest NOSH - 120,031
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.27 8.25 7.92 6.95 6.93 7.97 6.40 4.36%
EPS 1.34 1.15 1.02 0.96 0.96 0.66 0.11 51.63%
DPS 2.25 1.80 0.75 0.75 0.75 0.00 0.00 -
NAPS 0.189 0.1906 0.1936 0.189 0.1762 0.1538 0.1482 4.13%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.96 2.67 1.80 1.55 1.04 0.64 0.70 -
P/RPS 7.19 4.86 3.41 3.34 1.13 0.60 0.82 43.55%
P/EPS 44.39 34.99 26.59 24.14 8.13 7.27 48.95 -1.61%
EY 2.25 2.86 3.76 4.14 12.30 13.75 2.04 1.64%
DY 3.79 4.49 2.78 3.23 9.62 0.00 0.00 -
P/NAPS 3.14 2.10 1.40 1.23 0.44 0.31 0.35 44.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 15/08/07 -
Price 4.53 2.60 1.75 1.80 1.06 2.64 0.71 -
P/RPS 8.22 4.73 3.32 3.88 1.15 2.49 0.83 46.49%
P/EPS 50.78 34.08 25.85 28.04 8.29 30.00 49.65 0.37%
EY 1.97 2.93 3.87 3.57 12.07 3.33 2.01 -0.33%
DY 3.31 4.62 2.86 2.78 9.43 0.00 0.00 -
P/NAPS 3.60 2.05 1.36 1.43 0.45 1.29 0.36 46.72%

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