[HUPSENG] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.08%
YoY- 102.84%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 246,037 234,262 210,265 209,886 214,573 197,734 180,318 5.31%
PBT 31,825 33,620 34,159 29,695 14,097 7,785 9,004 23.39%
Tax -10,659 -9,386 -8,616 -7,537 -3,173 -2,752 -2,559 26.81%
NP 21,166 24,234 25,543 22,158 10,924 5,033 6,445 21.89%
-
NP to SH 21,166 24,234 25,754 22,158 10,924 5,033 6,445 21.89%
-
Tax Rate 33.49% 27.92% 25.22% 25.38% 22.51% 35.35% 28.42% -
Total Cost 224,871 210,028 184,722 187,728 203,649 192,701 173,873 4.37%
-
Net Worth 152,483 154,857 151,239 140,944 123,046 118,523 117,600 4.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 32,402 20,399 10,804 14,932 6,580 4,319 4,317 39.88%
Div Payout % 153.09% 84.18% 41.95% 67.39% 60.24% 85.83% 66.99% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 152,483 154,857 151,239 140,944 123,046 118,523 117,600 4.42%
NOSH 120,065 120,044 120,031 59,976 60,022 59,860 59,999 12.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.60% 10.34% 12.15% 10.56% 5.09% 2.55% 3.57% -
ROE 13.88% 15.65% 17.03% 15.72% 8.88% 4.25% 5.48% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 204.92 195.15 175.18 349.95 357.49 330.33 300.53 -6.17%
EPS 17.63 20.19 21.46 36.94 18.20 8.41 10.74 8.60%
DPS 27.00 17.00 9.00 24.90 10.95 7.20 7.20 24.61%
NAPS 1.27 1.29 1.26 2.35 2.05 1.98 1.96 -6.97%
Adjusted Per Share Value based on latest NOSH - 59,976
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.75 29.28 26.28 26.24 26.82 24.72 22.54 5.30%
EPS 2.65 3.03 3.22 2.77 1.37 0.63 0.81 21.81%
DPS 4.05 2.55 1.35 1.87 0.82 0.54 0.54 39.86%
NAPS 0.1906 0.1936 0.189 0.1762 0.1538 0.1482 0.147 4.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.67 1.80 1.55 1.04 0.64 0.70 0.89 -
P/RPS 1.30 0.92 0.88 0.30 0.18 0.21 0.30 27.65%
P/EPS 15.15 8.92 7.22 2.82 3.52 8.33 8.29 10.56%
EY 6.60 11.22 13.84 35.52 28.44 12.01 12.07 -9.56%
DY 10.11 9.44 5.81 23.94 17.11 10.29 8.09 3.78%
P/NAPS 2.10 1.40 1.23 0.44 0.31 0.35 0.45 29.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 15/08/07 17/08/06 -
Price 2.60 1.75 1.80 1.06 2.64 0.71 0.84 -
P/RPS 1.27 0.90 1.03 0.30 0.74 0.21 0.28 28.62%
P/EPS 14.75 8.67 8.39 2.87 14.51 8.44 7.82 11.14%
EY 6.78 11.54 11.92 34.85 6.89 11.84 12.79 -10.02%
DY 10.38 9.71 5.00 23.49 4.15 10.14 8.57 3.24%
P/NAPS 2.05 1.36 1.43 0.45 1.29 0.36 0.43 29.70%

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