[HUPSENG] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.77%
YoY- 94.84%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 63,144 64,989 57,926 54,110 47,091 44,610 46,991 5.04%
PBT 11,280 10,130 5,066 9,292 4,611 786 -219 -
Tax -2,845 -2,498 -2,371 -2,496 -1,123 -182 -1,378 12.82%
NP 8,435 7,632 2,695 6,796 3,488 604 -1,597 -
-
NP to SH 8,435 7,632 2,695 6,796 3,488 604 -1,597 -
-
Tax Rate 25.22% 24.66% 46.80% 26.86% 24.35% 23.16% - -
Total Cost 54,709 57,357 55,231 47,314 43,603 44,006 48,588 1.99%
-
Net Worth 153,599 147,599 146,128 141,683 126,072 113,623 60,000 16.94%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 21,600 11,999 - 4,802 - - - -
Div Payout % 256.08% 157.23% - 70.67% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 153,599 147,599 146,128 141,683 126,072 113,623 60,000 16.94%
NOSH 120,000 119,999 119,777 120,070 60,034 59,801 60,000 12.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.36% 11.74% 4.65% 12.56% 7.41% 1.35% -3.40% -
ROE 5.49% 5.17% 1.84% 4.80% 2.77% 0.53% -2.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.62 54.16 48.36 45.07 78.44 74.60 78.32 -6.40%
EPS 7.03 6.36 2.25 5.66 5.81 1.01 -2.66 -
DPS 18.00 10.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.22 1.18 2.10 1.90 1.00 4.19%
Adjusted Per Share Value based on latest NOSH - 120,070
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.89 8.12 7.24 6.76 5.89 5.58 5.87 5.04%
EPS 1.05 0.95 0.34 0.85 0.44 0.08 -0.20 -
DPS 2.70 1.50 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.192 0.1845 0.1827 0.1771 0.1576 0.142 0.075 16.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.83 1.79 1.81 1.35 0.71 0.69 0.82 -
P/RPS 5.38 3.31 3.74 3.00 0.91 0.92 1.05 31.26%
P/EPS 40.26 28.14 80.44 23.85 12.22 68.32 -30.81 -
EY 2.48 3.55 1.24 4.19 8.18 1.46 -3.25 -
DY 6.36 5.59 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 2.21 1.46 1.48 1.14 0.34 0.36 0.82 17.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 15/02/12 22/02/11 22/02/10 17/02/09 20/02/08 14/02/07 -
Price 3.04 1.80 1.83 1.44 0.73 0.70 0.86 -
P/RPS 5.78 3.32 3.78 3.20 0.93 0.94 1.10 31.81%
P/EPS 43.25 28.30 81.33 25.44 12.56 69.31 -32.31 -
EY 2.31 3.53 1.23 3.93 7.96 1.44 -3.09 -
DY 5.92 5.56 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 2.38 1.46 1.50 1.22 0.35 0.37 0.86 18.47%

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