[HUPSENG] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	210,265	209,886	214,573	197,734	180,318	185,658	180,882	2.53%
YoY %	0.18%	-2.18%	8.52%	9.66%	-2.88%	2.64%	-	-
Horiz. %	116.24%	116.03%	118.63%	109.32%	99.69%	102.64%	100.00%	-
PBT	34,159	29,695	14,097	7,785	9,004	9,100	14,314	15.59%
YoY %	15.03%	110.65%	81.08%	-13.54%	-1.05%	-36.43%	-	-
Horiz. %	238.64%	207.45%	98.48%	54.39%	62.90%	63.57%	100.00%	-
Tax	-8,616	-7,537	-3,173	-2,752	-2,559	-2,886	-4,292	12.30%
YoY %	-14.32%	-137.54%	-15.30%	-7.54%	11.33%	32.76%	-	-
Horiz. %	200.75%	175.61%	73.93%	64.12%	59.62%	67.24%	100.00%	-
NP	25,543	22,158	10,924	5,033	6,445	6,214	10,022	16.86%
YoY %	15.28%	102.84%	117.05%	-21.91%	3.72%	-38.00%	-	-
Horiz. %	254.87%	221.09%	109.00%	50.22%	64.31%	62.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,754	22,158	10,924	5,033	6,445	6,214	10,022	17.02%
YoY %	16.23%	102.84%	117.05%	-21.91%	3.72%	-38.00%	-	-
Horiz. %	256.97%	221.09%	109.00%	50.22%	64.31%	62.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.22%	25.38%	22.51%	35.35%	28.42%	31.71%	29.98%	-
YoY %	-0.63%	12.75%	-36.32%	24.38%	-10.38%	5.77%	-	-
Horiz. %	84.12%	84.66%	75.08%	117.91%	94.80%	105.77%	100.00%	-
Total Cost	184,722	187,728	203,649	192,701	173,873	179,444	170,860	1.30%
YoY %	-1.60%	-7.82%	5.68%	10.83%	-3.10%	5.02%	-	-
Horiz. %	108.11%	109.87%	119.19%	112.78%	101.76%	105.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,239	140,944	123,046	118,523	117,600	115,848	117,492	4.29%
YoY %	7.30%	14.55%	3.82%	0.78%	1.51%	-1.40%	-	-
Horiz. %	128.72%	119.96%	104.73%	100.88%	100.09%	98.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	10,804	14,932	6,580	4,319	4,317	8,443	10,316	0.77%
YoY %	-27.65%	126.93%	52.35%	0.05%	-48.87%	-18.16%	-	-
Horiz. %	104.73%	144.75%	63.78%	41.87%	41.85%	81.84%	100.00%	-
Div Payout %	41.95%	67.39%	60.24%	85.83%	66.99%	135.88%	102.93%	-
YoY %	-37.75%	11.87%	-29.81%	28.12%	-50.70%	32.01%	-	-
Horiz. %	40.76%	65.47%	58.53%	83.39%	65.08%	132.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	151,239	140,944	123,046	118,523	117,600	115,848	117,492	4.29%
YoY %	7.30%	14.55%	3.82%	0.78%	1.51%	-1.40%	-	-
Horiz. %	128.72%	119.96%	104.73%	100.88%	100.09%	98.60%	100.00%	-
NOSH	120,031	59,976	60,022	59,860	59,999	60,025	59,944	12.26%
YoY %	100.13%	-0.08%	0.27%	-0.23%	-0.04%	0.14%	-	-
Horiz. %	200.24%	100.05%	100.13%	99.86%	100.09%	100.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	12.15%	10.56%	5.09%	2.55%	3.57%	3.35%	5.54%	-
YoY %	15.06%	107.47%	99.61%	-28.57%	6.57%	-39.53%	-	-
Horiz. %	219.31%	190.61%	91.88%	46.03%	64.44%	60.47%	100.00%	-
ROE	17.03%	15.72%	8.88%	4.25%	5.48%	5.36%	8.53%	-
YoY %	8.33%	77.03%	108.94%	-22.45%	2.24%	-37.16%	-	-
Horiz. %	199.65%	184.29%	104.10%	49.82%	64.24%	62.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	175.18	349.95	357.49	330.33	300.53	309.30	301.75	-8.66%
YoY %	-49.94%	-2.11%	8.22%	9.92%	-2.84%	2.50%	-	-
Horiz. %	58.05%	115.97%	118.47%	109.47%	99.60%	102.50%	100.00%	-
EPS	21.46	36.94	18.20	8.41	10.74	10.35	16.72	4.24%
YoY %	-41.91%	102.97%	116.41%	-21.69%	3.77%	-38.10%	-	-
Horiz. %	128.35%	220.93%	108.85%	50.30%	64.23%	61.90%	100.00%	-
DPS	9.00	24.90	10.95	7.20	7.20	14.07	17.20	-10.22%
YoY %	-63.86%	127.40%	52.08%	0.00%	-48.83%	-18.20%	-	-
Horiz. %	52.33%	144.77%	63.66%	41.86%	41.86%	81.80%	100.00%	-
NAPS	1.26	2.35	2.05	1.98	1.96	1.93	1.96	-7.09%
YoY %	-46.38%	14.63%	3.54%	1.02%	1.55%	-1.53%	-	-
Horiz. %	64.29%	119.90%	104.59%	101.02%	100.00%	98.47%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 59,860
RPS	26.28	26.24	26.82	24.72	22.54	23.21	22.61	2.53%
YoY %	0.15%	-2.16%	8.50%	9.67%	-2.89%	2.65%	-	-
Horiz. %	116.23%	116.05%	118.62%	109.33%	99.69%	102.65%	100.00%	-
EPS	3.22	2.77	1.37	0.63	0.81	0.78	1.25	17.07%
YoY %	16.25%	102.19%	117.46%	-22.22%	3.85%	-37.60%	-	-
Horiz. %	257.60%	221.60%	109.60%	50.40%	64.80%	62.40%	100.00%	-
DPS	1.35	1.87	0.82	0.54	0.54	1.06	1.29	0.76%
YoY %	-27.81%	128.05%	51.85%	0.00%	-49.06%	-17.83%	-	-
Horiz. %	104.65%	144.96%	63.57%	41.86%	41.86%	82.17%	100.00%	-
NAPS	0.189	0.1762	0.1538	0.1482	0.147	0.1448	0.1469	4.28%
YoY %	7.26%	14.56%	3.78%	0.82%	1.52%	-1.43%	-	-
Horiz. %	128.66%	119.95%	104.70%	100.88%	100.07%	98.57%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.55	1.04	0.64	0.70	0.89	1.01	0.96	-
P/RPS	0.88	0.30	0.18	0.21	0.30	0.33	0.32	18.35%
YoY %	193.33%	66.67%	-14.29%	-30.00%	-9.09%	3.12%	-	-
Horiz. %	275.00%	93.75%	56.25%	65.62%	93.75%	103.12%	100.00%	-
P/EPS	7.22	2.82	3.52	8.33	8.29	9.76	5.74	3.89%
YoY %	156.03%	-19.89%	-57.74%	0.48%	-15.06%	70.03%	-	-
Horiz. %	125.78%	49.13%	61.32%	145.12%	144.43%	170.03%	100.00%	-
EY	13.84	35.52	28.44	12.01	12.07	10.25	17.42	-3.76%
YoY %	-61.04%	24.89%	136.80%	-0.50%	17.76%	-41.16%	-	-
Horiz. %	79.45%	203.90%	163.26%	68.94%	69.29%	58.84%	100.00%	-
DY	5.81	23.94	17.11	10.29	8.09	13.93	17.92	-17.10%
YoY %	-75.73%	39.92%	66.28%	27.19%	-41.92%	-22.27%	-	-
Horiz. %	32.42%	133.59%	95.48%	57.42%	45.15%	77.73%	100.00%	-
P/NAPS	1.23	0.44	0.31	0.35	0.45	0.52	0.49	16.57%
YoY %	179.55%	41.94%	-11.43%	-22.22%	-13.46%	6.12%	-	-
Horiz. %	251.02%	89.80%	63.27%	71.43%	91.84%	106.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	18/08/09	14/08/08	15/08/07	17/08/06	18/08/05	19/08/04	-
Price	1.80	1.06	2.64	0.71	0.84	1.02	0.97	-
P/RPS	1.03	0.30	0.74	0.21	0.28	0.33	0.32	21.49%
YoY %	243.33%	-59.46%	252.38%	-25.00%	-15.15%	3.12%	-	-
Horiz. %	321.88%	93.75%	231.25%	65.62%	87.50%	103.12%	100.00%	-
P/EPS	8.39	2.87	14.51	8.44	7.82	9.85	5.80	6.34%
YoY %	192.33%	-80.22%	71.92%	7.93%	-20.61%	69.83%	-	-
Horiz. %	144.66%	49.48%	250.17%	145.52%	134.83%	169.83%	100.00%	-
EY	11.92	34.85	6.89	11.84	12.79	10.15	17.24	-5.96%
YoY %	-65.80%	405.81%	-41.81%	-7.43%	26.01%	-41.13%	-	-
Horiz. %	69.14%	202.15%	39.97%	68.68%	74.19%	58.87%	100.00%	-
DY	5.00	23.49	4.15	10.14	8.57	13.79	17.73	-19.01%
YoY %	-78.71%	466.02%	-59.07%	18.32%	-37.85%	-22.22%	-	-
Horiz. %	28.20%	132.49%	23.41%	57.19%	48.34%	77.78%	100.00%	-
P/NAPS	1.43	0.45	1.29	0.36	0.43	0.53	0.49	19.53%
YoY %	217.78%	-65.12%	258.33%	-16.28%	-18.87%	8.16%	-	-
Horiz. %	291.84%	91.84%	263.27%	73.47%	87.76%	108.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos