[HUPSENG] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -144.85%
YoY- -153.09%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 55,868 58,716 56,864 53,238 54,332 49,342 52,842 0.93%
PBT 8,639 10,580 9,480 -1,896 9,139 6,330 4,906 9.88%
Tax -2,386 -2,797 -2,553 -1,749 -2,273 -1,361 -1,351 9.93%
NP 6,253 7,783 6,927 -3,645 6,866 4,969 3,555 9.86%
-
NP to SH 6,253 7,783 6,927 -3,645 6,866 4,969 3,555 9.86%
-
Tax Rate 27.62% 26.44% 26.93% - 24.87% 21.50% 27.54% -
Total Cost 49,615 50,933 49,937 56,883 47,466 44,373 49,287 0.11%
-
Net Worth 151,999 141,599 145,200 151,075 152,444 141,628 126,493 3.10%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 12,000 - - 5,995 8,402 - 4,436 18.03%
Div Payout % 191.91% - - 0.00% 122.38% - 124.79% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 151,999 141,599 145,200 151,075 152,444 141,628 126,493 3.10%
NOSH 800,000 120,000 120,000 119,901 120,034 60,012 59,949 53.98%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.19% 13.26% 12.18% -6.85% 12.64% 10.07% 6.73% -
ROE 4.11% 5.50% 4.77% -2.41% 4.50% 3.51% 2.81% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.98 48.93 47.39 44.40 45.26 82.22 88.14 -34.45%
EPS 0.78 6.49 5.77 -3.04 5.72 8.28 5.93 -28.67%
DPS 1.50 0.00 0.00 5.00 7.00 0.00 7.40 -23.34%
NAPS 0.19 1.18 1.21 1.26 1.27 2.36 2.11 -33.03%
Adjusted Per Share Value based on latest NOSH - 119,901
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.98 7.34 7.11 6.65 6.79 6.17 6.61 0.91%
EPS 0.78 0.97 0.87 -0.46 0.86 0.62 0.44 10.00%
DPS 1.50 0.00 0.00 0.75 1.05 0.00 0.55 18.19%
NAPS 0.19 0.177 0.1815 0.1888 0.1906 0.177 0.1581 3.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.02 5.15 2.56 1.65 1.65 1.21 0.75 -
P/RPS 14.61 10.53 5.40 3.72 3.65 1.47 0.85 60.61%
P/EPS 130.50 79.40 44.35 -54.28 28.85 14.61 12.65 47.51%
EY 0.77 1.26 2.25 -1.84 3.47 6.84 7.91 -32.16%
DY 1.47 0.00 0.00 3.03 4.24 0.00 9.87 -27.18%
P/NAPS 5.37 4.36 2.12 1.31 1.30 0.51 0.36 56.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 13/11/13 21/11/12 14/11/11 16/11/10 10/11/09 13/11/08 -
Price 0.99 5.10 2.85 1.72 1.84 1.23 0.66 -
P/RPS 14.18 10.42 6.01 3.87 4.07 1.50 0.75 63.18%
P/EPS 126.66 78.63 49.37 -56.58 32.17 14.86 11.13 49.94%
EY 0.79 1.27 2.03 -1.77 3.11 6.73 8.98 -33.29%
DY 1.52 0.00 0.00 2.91 3.80 0.00 11.21 -28.31%
P/NAPS 5.21 4.32 2.36 1.37 1.45 0.52 0.31 60.01%

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