[HUPSENG] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -32.7%
YoY- 175.15%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 53,238 54,332 49,342 52,842 49,567 51,805 51,294 0.62%
PBT -1,896 9,139 6,330 4,906 1,487 4,152 2,997 -
Tax -1,749 -2,273 -1,361 -1,351 -195 -384 -1,078 8.39%
NP -3,645 6,866 4,969 3,555 1,292 3,768 1,919 -
-
NP to SH -3,645 6,866 4,969 3,555 1,292 3,768 1,919 -
-
Tax Rate - 24.87% 21.50% 27.54% 13.11% 9.25% 35.97% -
Total Cost 56,883 47,466 44,373 49,287 48,275 48,037 49,375 2.38%
-
Net Worth 151,075 152,444 141,628 126,493 120,186 121,799 103,745 6.46%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 5,995 8,402 - 4,436 6,580 4,319 - -
Div Payout % 0.00% 122.38% - 124.79% 509.30% 114.65% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 151,075 152,444 141,628 126,493 120,186 121,799 103,745 6.46%
NOSH 119,901 120,034 60,012 59,949 60,093 59,999 59,968 12.23%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -6.85% 12.64% 10.07% 6.73% 2.61% 7.27% 3.74% -
ROE -2.41% 4.50% 3.51% 2.81% 1.08% 3.09% 1.85% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 44.40 45.26 82.22 88.14 82.48 86.34 85.53 -10.34%
EPS -3.04 5.72 8.28 5.93 2.15 6.28 3.20 -
DPS 5.00 7.00 0.00 7.40 10.95 7.20 0.00 -
NAPS 1.26 1.27 2.36 2.11 2.00 2.03 1.73 -5.14%
Adjusted Per Share Value based on latest NOSH - 59,949
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.65 6.79 6.17 6.61 6.20 6.48 6.41 0.61%
EPS -0.46 0.86 0.62 0.44 0.16 0.47 0.24 -
DPS 0.75 1.05 0.00 0.55 0.82 0.54 0.00 -
NAPS 0.1888 0.1906 0.177 0.1581 0.1502 0.1522 0.1297 6.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.65 1.65 1.21 0.75 0.67 0.81 1.02 -
P/RPS 3.72 3.65 1.47 0.85 0.81 0.94 1.19 20.90%
P/EPS -54.28 28.85 14.61 12.65 31.16 12.90 31.87 -
EY -1.84 3.47 6.84 7.91 3.21 7.75 3.14 -
DY 3.03 4.24 0.00 9.87 16.34 8.89 0.00 -
P/NAPS 1.31 1.30 0.51 0.36 0.34 0.40 0.59 14.21%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 14/11/11 16/11/10 10/11/09 13/11/08 14/11/07 17/11/06 18/11/05 -
Price 1.72 1.84 1.23 0.66 0.67 0.86 1.00 -
P/RPS 3.87 4.07 1.50 0.75 0.81 1.00 1.17 22.05%
P/EPS -56.58 32.17 14.86 11.13 31.16 13.69 31.25 -
EY -1.77 3.11 6.73 8.98 3.21 7.30 3.20 -
DY 2.91 3.80 0.00 11.21 16.34 8.37 0.00 -
P/NAPS 1.37 1.45 0.52 0.31 0.34 0.42 0.58 15.39%

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