[HUPSENG] YoY TTM Result on 30-Jun-2008 [#2] | Financial Results | I3investor

[HUPSENG] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[HUPSENG] HUP SENG INDUSTRIES BHD

Announcement Date

14-Aug-2008

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 68.11%

YoY- 117.05%

Quarter Report

2Q300608(for announcement).xls

NOTE300608(for announcement).doc

HUPSENG's Result

HUPSENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	234,262	210,265	209,886	214,573	197,734	180,318	185,658	3.94%
YoY %	11.41%	0.18%	-2.18%	8.52%	9.66%	-2.88%	-	-
Horiz. %	126.18%	113.25%	113.05%	115.57%	106.50%	97.12%	100.00%	-
PBT	33,620	34,159	29,695	14,097	7,785	9,004	9,100	24.32%
YoY %	-1.58%	15.03%	110.65%	81.08%	-13.54%	-1.05%	-	-
Horiz. %	369.45%	375.37%	326.32%	154.91%	85.55%	98.95%	100.00%	-
Tax	-9,386	-8,616	-7,537	-3,173	-2,752	-2,559	-2,886	21.70%
YoY %	-8.94%	-14.32%	-137.54%	-15.30%	-7.54%	11.33%	-	-
Horiz. %	325.23%	298.54%	261.16%	109.94%	95.36%	88.67%	100.00%	-
NP	24,234	25,543	22,158	10,924	5,033	6,445	6,214	25.44%
YoY %	-5.12%	15.28%	102.84%	117.05%	-21.91%	3.72%	-	-
Horiz. %	389.99%	411.06%	356.58%	175.80%	80.99%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,234	25,754	22,158	10,924	5,033	6,445	6,214	25.44%
YoY %	-5.90%	16.23%	102.84%	117.05%	-21.91%	3.72%	-	-
Horiz. %	389.99%	414.45%	356.58%	175.80%	80.99%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.92%	25.22%	25.38%	22.51%	35.35%	28.42%	31.71%	-
YoY %	10.71%	-0.63%	12.75%	-36.32%	24.38%	-10.38%	-	-
Horiz. %	88.05%	79.53%	80.04%	70.99%	111.48%	89.62%	100.00%	-
Total Cost	210,028	184,722	187,728	203,649	192,701	173,873	179,444	2.65%
YoY %	13.70%	-1.60%	-7.82%	5.68%	10.83%	-3.10%	-	-
Horiz. %	117.04%	102.94%	104.62%	113.49%	107.39%	96.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,857	151,239	140,944	123,046	118,523	117,600	115,848	4.95%
YoY %	2.39%	7.30%	14.55%	3.82%	0.78%	1.51%	-	-
Horiz. %	133.67%	130.55%	121.66%	106.21%	102.31%	101.51%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	20,399	10,804	14,932	6,580	4,319	4,317	8,443	15.83%
YoY %	88.81%	-27.65%	126.93%	52.35%	0.05%	-48.87%	-	-
Horiz. %	241.61%	127.96%	176.86%	77.93%	51.15%	51.13%	100.00%	-
Div Payout %	84.18%	41.95%	67.39%	60.24%	85.83%	66.99%	135.88%	-
YoY %	100.67%	-37.75%	11.87%	-29.81%	28.12%	-50.70%	-	-
Horiz. %	61.95%	30.87%	49.60%	44.33%	63.17%	49.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	154,857	151,239	140,944	123,046	118,523	117,600	115,848	4.95%
YoY %	2.39%	7.30%	14.55%	3.82%	0.78%	1.51%	-	-
Horiz. %	133.67%	130.55%	121.66%	106.21%	102.31%	101.51%	100.00%	-
NOSH	120,044	120,031	59,976	60,022	59,860	59,999	60,025	12.23%
YoY %	0.01%	100.13%	-0.08%	0.27%	-0.23%	-0.04%	-	-
Horiz. %	199.99%	199.97%	99.92%	100.00%	99.73%	99.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	10.34%	12.15%	10.56%	5.09%	2.55%	3.57%	3.35%	-
YoY %	-14.90%	15.06%	107.47%	99.61%	-28.57%	6.57%	-	-
Horiz. %	308.66%	362.69%	315.22%	151.94%	76.12%	106.57%	100.00%	-
ROE	15.65%	17.03%	15.72%	8.88%	4.25%	5.48%	5.36%	-
YoY %	-8.10%	8.33%	77.03%	108.94%	-22.45%	2.24%	-	-
Horiz. %	291.98%	317.72%	293.28%	165.67%	79.29%	102.24%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	195.15	175.18	349.95	357.49	330.33	300.53	309.30	-7.38%
YoY %	11.40%	-49.94%	-2.11%	8.22%	9.92%	-2.84%	-	-
Horiz. %	63.09%	56.64%	113.14%	115.58%	106.80%	97.16%	100.00%	-
EPS	20.19	21.46	36.94	18.20	8.41	10.74	10.35	11.77%
YoY %	-5.92%	-41.91%	102.97%	116.41%	-21.69%	3.77%	-	-
Horiz. %	195.07%	207.34%	356.91%	175.85%	81.26%	103.77%	100.00%	-
DPS	17.00	9.00	24.90	10.95	7.20	7.20	14.07	3.20%
YoY %	88.89%	-63.86%	127.40%	52.08%	0.00%	-48.83%	-	-
Horiz. %	120.82%	63.97%	176.97%	77.83%	51.17%	51.17%	100.00%	-
NAPS	1.29	1.26	2.35	2.05	1.98	1.96	1.93	-6.49%
YoY %	2.38%	-46.38%	14.63%	3.54%	1.02%	1.55%	-	-
Horiz. %	66.84%	65.28%	121.76%	106.22%	102.59%	101.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 60,022
RPS	29.28	26.28	26.24	26.82	24.72	22.54	23.21	3.94%
YoY %	11.42%	0.15%	-2.16%	8.50%	9.67%	-2.89%	-	-
Horiz. %	126.15%	113.23%	113.05%	115.55%	106.51%	97.11%	100.00%	-
EPS	3.03	3.22	2.77	1.37	0.63	0.81	0.78	25.36%
YoY %	-5.90%	16.25%	102.19%	117.46%	-22.22%	3.85%	-	-
Horiz. %	388.46%	412.82%	355.13%	175.64%	80.77%	103.85%	100.00%	-
DPS	2.55	1.35	1.87	0.82	0.54	0.54	1.06	15.74%
YoY %	88.89%	-27.81%	128.05%	51.85%	0.00%	-49.06%	-	-
Horiz. %	240.57%	127.36%	176.42%	77.36%	50.94%	50.94%	100.00%	-
NAPS	0.1936	0.189	0.1762	0.1538	0.1482	0.147	0.1448	4.95%
YoY %	2.43%	7.26%	14.56%	3.78%	0.82%	1.52%	-	-
Horiz. %	133.70%	130.52%	121.69%	106.22%	102.35%	101.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.80	1.55	1.04	0.64	0.70	0.89	1.01	-
P/RPS	0.92	0.88	0.30	0.18	0.21	0.30	0.33	18.62%
YoY %	4.55%	193.33%	66.67%	-14.29%	-30.00%	-9.09%	-	-
Horiz. %	278.79%	266.67%	90.91%	54.55%	63.64%	90.91%	100.00%	-
P/EPS	8.92	7.22	2.82	3.52	8.33	8.29	9.76	-1.48%
YoY %	23.55%	156.03%	-19.89%	-57.74%	0.48%	-15.06%	-	-
Horiz. %	91.39%	73.98%	28.89%	36.07%	85.35%	84.94%	100.00%	-
EY	11.22	13.84	35.52	28.44	12.01	12.07	10.25	1.51%
YoY %	-18.93%	-61.04%	24.89%	136.80%	-0.50%	17.76%	-	-
Horiz. %	109.46%	135.02%	346.54%	277.46%	117.17%	117.76%	100.00%	-
DY	9.44	5.81	23.94	17.11	10.29	8.09	13.93	-6.27%
YoY %	62.48%	-75.73%	39.92%	66.28%	27.19%	-41.92%	-	-
Horiz. %	67.77%	41.71%	171.86%	122.83%	73.87%	58.08%	100.00%	-
P/NAPS	1.40	1.23	0.44	0.31	0.35	0.45	0.52	17.93%
YoY %	13.82%	179.55%	41.94%	-11.43%	-22.22%	-13.46%	-	-
Horiz. %	269.23%	236.54%	84.62%	59.62%	67.31%	86.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	15/08/11	18/08/10	18/08/09	14/08/08	15/08/07	17/08/06	18/08/05	-
Price	1.75	1.80	1.06	2.64	0.71	0.84	1.02	-
P/RPS	0.90	1.03	0.30	0.74	0.21	0.28	0.33	18.19%
YoY %	-12.62%	243.33%	-59.46%	252.38%	-25.00%	-15.15%	-	-
Horiz. %	272.73%	312.12%	90.91%	224.24%	63.64%	84.85%	100.00%	-
P/EPS	8.67	8.39	2.87	14.51	8.44	7.82	9.85	-2.10%
YoY %	3.34%	192.33%	-80.22%	71.92%	7.93%	-20.61%	-	-
Horiz. %	88.02%	85.18%	29.14%	147.31%	85.69%	79.39%	100.00%	-
EY	11.54	11.92	34.85	6.89	11.84	12.79	10.15	2.16%
YoY %	-3.19%	-65.80%	405.81%	-41.81%	-7.43%	26.01%	-	-
Horiz. %	113.69%	117.44%	343.35%	67.88%	116.65%	126.01%	100.00%	-
DY	9.71	5.00	23.49	4.15	10.14	8.57	13.79	-5.67%
YoY %	94.20%	-78.71%	466.02%	-59.07%	18.32%	-37.85%	-	-
Horiz. %	70.41%	36.26%	170.34%	30.09%	73.53%	62.15%	100.00%	-
P/NAPS	1.36	1.43	0.45	1.29	0.36	0.43	0.53	16.99%
YoY %	-4.90%	217.78%	-65.12%	258.33%	-16.28%	-18.87%	-	-
Horiz. %	256.60%	269.81%	84.91%	243.40%	67.92%	81.13%	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

Post a Comment

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

2024-07-03 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-03 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-03 16:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

AmInvest Research Reports

STRATEGY - 2H2024 Focus on Selective Stock Plays

2

TA Sector Research

Technology Sector - Robust Outlook Intact

3

save malaysia!

Fund with 24% returns bets on long-term stock rally for Malaysia

4

save malaysia!

Anwar vows to unlock Malaysia's high potential

5

save malaysia!

JS-SEZ will benefit multiple sectors, entire supply chain - UOB CEO

6

TA Sector Research

Power & Utilities Sector - Growing Demand from Data Centre and Energy Transition

7

save malaysia!

Telcos for second 5G network to be selected by end of 2024 - Gobind

8

save malaysia!

Investments increased in Q1 this year, PM unfazed by FDIs decreased last year

Hot Stocks Today >

1

DAGANG NEXCHANGE BERHAD

1000

2

PERAK TRANSIT BERHAD

970

3

MALAYSIAN PACIFIC INDUSTRIES

941

4

SALCON BHD

878

5

HONG LEONG INDUSTRIES BHD

840

6

YTL POWER INTERNATIONAL BHD

704

7

WCT HOLDINGS BERHAD

579

8

GENTING BHD

577

9

JCY INTERNATIONAL BERHAD

555

10

PUBLIC BANK BHD

535

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....