[HUPSENG] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 309.38%
YoY- 183.19%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 73,646 66,692 63,144 64,989 57,926 54,110 47,091 7.73%
PBT 16,742 12,767 11,280 10,130 5,066 9,292 4,611 23.96%
Tax -4,146 -3,415 -2,845 -2,498 -2,371 -2,496 -1,123 24.30%
NP 12,596 9,352 8,435 7,632 2,695 6,796 3,488 23.85%
-
NP to SH 12,596 9,352 8,435 7,632 2,695 6,796 3,488 23.85%
-
Tax Rate 24.76% 26.75% 25.22% 24.66% 46.80% 26.86% 24.35% -
Total Cost 61,050 57,340 54,709 57,357 55,231 47,314 43,603 5.76%
-
Net Worth 151,999 150,000 153,599 147,599 146,128 141,683 126,072 3.16%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 9,600 21,600 11,999 - 4,802 - -
Div Payout % - 102.65% 256.08% 157.23% - 70.67% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 151,999 150,000 153,599 147,599 146,128 141,683 126,072 3.16%
NOSH 800,000 120,000 120,000 119,999 119,777 120,070 60,034 53.94%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.10% 14.02% 13.36% 11.74% 4.65% 12.56% 7.41% -
ROE 8.29% 6.23% 5.49% 5.17% 1.84% 4.80% 2.77% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.21 55.58 52.62 54.16 48.36 45.07 78.44 -30.01%
EPS 1.57 7.79 7.03 6.36 2.25 5.66 5.81 -19.58%
DPS 0.00 8.00 18.00 10.00 0.00 4.00 0.00 -
NAPS 0.19 1.25 1.28 1.23 1.22 1.18 2.10 -32.98%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.21 8.34 7.89 8.12 7.24 6.76 5.89 7.73%
EPS 1.57 1.17 1.05 0.95 0.34 0.85 0.44 23.60%
DPS 0.00 1.20 2.70 1.50 0.00 0.60 0.00 -
NAPS 0.19 0.1875 0.192 0.1845 0.1827 0.1771 0.1576 3.16%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.805 6.42 2.83 1.79 1.81 1.35 0.71 -
P/RPS 8.74 11.55 5.38 3.31 3.74 3.00 0.91 45.77%
P/EPS 51.13 82.38 40.26 28.14 80.44 23.85 12.22 26.92%
EY 1.96 1.21 2.48 3.55 1.24 4.19 8.18 -21.18%
DY 0.00 1.25 6.36 5.59 0.00 2.96 0.00 -
P/NAPS 4.24 5.14 2.21 1.46 1.48 1.14 0.34 52.25%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 10/02/15 18/02/14 21/02/13 15/02/12 22/02/11 22/02/10 17/02/09 -
Price 0.90 6.95 3.04 1.80 1.83 1.44 0.73 -
P/RPS 9.78 12.51 5.78 3.32 3.78 3.20 0.93 47.98%
P/EPS 57.16 89.18 43.25 28.30 81.33 25.44 12.56 28.71%
EY 1.75 1.12 2.31 3.53 1.23 3.93 7.96 -22.30%
DY 0.00 1.15 5.92 5.56 0.00 2.78 0.00 -
P/NAPS 4.74 5.56 2.38 1.46 1.50 1.22 0.35 54.35%

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