[HUPSENG] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -35.22%
YoY- 39.77%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 56,864 53,238 54,332 49,342 52,842 49,567 51,805 1.56%
PBT 9,480 -1,896 9,139 6,330 4,906 1,487 4,152 14.73%
Tax -2,553 -1,749 -2,273 -1,361 -1,351 -195 -384 37.08%
NP 6,927 -3,645 6,866 4,969 3,555 1,292 3,768 10.67%
-
NP to SH 6,927 -3,645 6,866 4,969 3,555 1,292 3,768 10.67%
-
Tax Rate 26.93% - 24.87% 21.50% 27.54% 13.11% 9.25% -
Total Cost 49,937 56,883 47,466 44,373 49,287 48,275 48,037 0.64%
-
Net Worth 145,200 151,075 152,444 141,628 126,493 120,186 121,799 2.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 145,200 151,075 152,444 141,628 126,493 120,186 121,799 2.96%
NOSH 120,000 119,901 120,034 60,012 59,949 60,093 59,999 12.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.18% -6.85% 12.64% 10.07% 6.73% 2.61% 7.27% -
ROE 4.77% -2.41% 4.50% 3.51% 2.81% 1.08% 3.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.39 44.40 45.26 82.22 88.14 82.48 86.34 -9.50%
EPS 5.77 -3.04 5.72 8.28 5.93 2.15 6.28 -1.40%
DPS 0.00 5.00 7.00 0.00 7.40 10.95 7.20 -
NAPS 1.21 1.26 1.27 2.36 2.11 2.00 2.03 -8.25%
Adjusted Per Share Value based on latest NOSH - 60,012
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.11 6.65 6.79 6.17 6.61 6.20 6.48 1.55%
EPS 0.87 -0.46 0.86 0.62 0.44 0.16 0.47 10.79%
DPS 0.00 0.75 1.05 0.00 0.55 0.82 0.54 -
NAPS 0.1815 0.1888 0.1906 0.177 0.1581 0.1502 0.1522 2.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.56 1.65 1.65 1.21 0.75 0.67 0.81 -
P/RPS 5.40 3.72 3.65 1.47 0.85 0.81 0.94 33.79%
P/EPS 44.35 -54.28 28.85 14.61 12.65 31.16 12.90 22.82%
EY 2.25 -1.84 3.47 6.84 7.91 3.21 7.75 -18.61%
DY 0.00 3.03 4.24 0.00 9.87 16.34 8.89 -
P/NAPS 2.12 1.31 1.30 0.51 0.36 0.34 0.40 32.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 14/11/11 16/11/10 10/11/09 13/11/08 14/11/07 17/11/06 -
Price 2.85 1.72 1.84 1.23 0.66 0.67 0.86 -
P/RPS 6.01 3.87 4.07 1.50 0.75 0.81 1.00 34.80%
P/EPS 49.37 -56.58 32.17 14.86 11.13 31.16 13.69 23.81%
EY 2.03 -1.77 3.11 6.73 8.98 3.21 7.30 -19.19%
DY 0.00 2.91 3.80 0.00 11.21 16.34 8.37 -
P/NAPS 2.36 1.37 1.45 0.52 0.31 0.34 0.42 33.29%

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