[HUPSENG] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.14%
YoY- 16.23%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 246,007 246,037 234,262 210,265 209,886 214,573 197,734 3.70%
PBT 47,495 31,825 33,620 34,159 29,695 14,097 7,785 35.13%
Tax -12,523 -10,659 -9,386 -8,616 -7,537 -3,173 -2,752 28.69%
NP 34,972 21,166 24,234 25,543 22,158 10,924 5,033 38.09%
-
NP to SH 34,972 21,166 24,234 25,754 22,158 10,924 5,033 38.09%
-
Tax Rate 26.37% 33.49% 27.92% 25.22% 25.38% 22.51% 35.35% -
Total Cost 211,035 224,871 210,028 184,722 187,728 203,649 192,701 1.52%
-
Net Worth 151,199 152,483 154,857 151,239 140,944 123,046 118,523 4.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 39,600 32,402 20,399 10,804 14,932 6,580 4,319 44.62%
Div Payout % 113.23% 153.09% 84.18% 41.95% 67.39% 60.24% 85.83% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 151,199 152,483 154,857 151,239 140,944 123,046 118,523 4.13%
NOSH 120,000 120,065 120,044 120,031 59,976 60,022 59,860 12.27%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.22% 8.60% 10.34% 12.15% 10.56% 5.09% 2.55% -
ROE 23.13% 13.88% 15.65% 17.03% 15.72% 8.88% 4.25% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 205.01 204.92 195.15 175.18 349.95 357.49 330.33 -7.63%
EPS 29.14 17.63 20.19 21.46 36.94 18.20 8.41 22.98%
DPS 33.00 27.00 17.00 9.00 24.90 10.95 7.20 28.85%
NAPS 1.26 1.27 1.29 1.26 2.35 2.05 1.98 -7.24%
Adjusted Per Share Value based on latest NOSH - 120,031
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.75 30.75 29.28 26.28 26.24 26.82 24.72 3.70%
EPS 4.37 2.65 3.03 3.22 2.77 1.37 0.63 38.05%
DPS 4.95 4.05 2.55 1.35 1.87 0.82 0.54 44.61%
NAPS 0.189 0.1906 0.1936 0.189 0.1762 0.1538 0.1482 4.13%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.96 2.67 1.80 1.55 1.04 0.64 0.70 -
P/RPS 1.93 1.30 0.92 0.88 0.30 0.18 0.21 44.68%
P/EPS 13.59 15.15 8.92 7.22 2.82 3.52 8.33 8.49%
EY 7.36 6.60 11.22 13.84 35.52 28.44 12.01 -7.83%
DY 8.33 10.11 9.44 5.81 23.94 17.11 10.29 -3.45%
P/NAPS 3.14 2.10 1.40 1.23 0.44 0.31 0.35 44.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 15/08/07 -
Price 4.53 2.60 1.75 1.80 1.06 2.64 0.71 -
P/RPS 2.21 1.27 0.90 1.03 0.30 0.74 0.21 47.98%
P/EPS 15.54 14.75 8.67 8.39 2.87 14.51 8.44 10.69%
EY 6.43 6.78 11.54 11.92 34.85 6.89 11.84 -9.66%
DY 7.28 10.38 9.71 5.00 23.49 4.15 10.14 -5.36%
P/NAPS 3.60 2.05 1.36 1.43 0.45 1.29 0.36 46.72%

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