[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

985

MPI

MALAYSIAN PACIFIC INDUSTRIES

956

SALCON

SALCON BHD

904

HLIND

HONG LEONG INDUSTRIES BHD

867

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

GENTING

GENTING BHD

591

WCT

WCT HOLDINGS BERHAD

586

JCY

JCY INTERNATIONAL BERHAD

577

PBBANK

PUBLIC BANK BHD

537

Daily Stocks

OFB

0.815

+0.535

86,753,700

HSI-HWE

0.12

-0.01

63,100,000

HSI-HWW

0.22

-0.015

57,772,300

HSI-CXN

0.21

+0.01

46,400,300

AHB-WC

0.075

0.00

45,035,000

JAKS

0.17

+0.01

42,315,600

JCY

0.795

+0.015

40,843,700

HEXCARE

0.275

+0.01

40,736,800

SNS

0.875

-0.005

38,983,500

APPASIA

0.165

+0.005

38,270,900

More active Stocks

OFB

0.815

+0.535

86,753,700

F&N

31.98

+0.24

3,200

WPRTS

4.44

+0.20

666,800

PIE

6.42

+0.15

147,800

NIKKEI-CE

0.99

+0.15

300

PANAMY

20.20

+0.12

3,500

ARKA

2.17

+0.09

14,000

SKBSHUT-WA

0.505

+0.085

5,387,200

YTL-C68

1.05

+0.08

126,000

ALLIANZ

22.32

+0.08

200

More gainer Stocks

MPI

39.24

-0.44

4,400

HEIM

22.16

-0.34

33,400

TOYOVEN

1.08

-0.30

5,442,900

NESTLE

121.80

-0.30

100

SUNCON

3.88

-0.28

6,125,900

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.01

-0.12

3,800

SUNCON-C8

0.44

-0.11

797,000

HSI-HWO

0.425

-0.105

9,000

SUNCON-C13

0.31

-0.10

736,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More