[HUPSENG] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.77%
YoY- -5.9%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 258,112 246,007 246,037 234,262 210,265 209,886 214,573 3.12%
PBT 49,691 47,495 31,825 33,620 34,159 29,695 14,097 23.35%
Tax -13,258 -12,523 -10,659 -9,386 -8,616 -7,537 -3,173 26.89%
NP 36,433 34,972 21,166 24,234 25,543 22,158 10,924 22.22%
-
NP to SH 36,433 34,972 21,166 24,234 25,754 22,158 10,924 22.22%
-
Tax Rate 26.68% 26.37% 33.49% 27.92% 25.22% 25.38% 22.51% -
Total Cost 221,679 211,035 224,871 210,028 184,722 187,728 203,649 1.42%
-
Net Worth 151,999 151,199 152,483 154,857 151,239 140,944 123,046 3.58%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 10,800 39,600 32,402 20,399 10,804 14,932 6,580 8.60%
Div Payout % 29.64% 113.23% 153.09% 84.18% 41.95% 67.39% 60.24% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 151,999 151,199 152,483 154,857 151,239 140,944 123,046 3.58%
NOSH 800,000 120,000 120,065 120,044 120,031 59,976 60,022 53.94%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.12% 14.22% 8.60% 10.34% 12.15% 10.56% 5.09% -
ROE 23.97% 23.13% 13.88% 15.65% 17.03% 15.72% 8.88% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 32.26 205.01 204.92 195.15 175.18 349.95 357.49 -33.01%
EPS 4.55 29.14 17.63 20.19 21.46 36.94 18.20 -20.62%
DPS 1.35 33.00 27.00 17.00 9.00 24.90 10.95 -29.44%
NAPS 0.19 1.26 1.27 1.29 1.26 2.35 2.05 -32.71%
Adjusted Per Share Value based on latest NOSH - 120,044
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 32.26 30.75 30.75 29.28 26.28 26.24 26.82 3.12%
EPS 4.55 4.37 2.65 3.03 3.22 2.77 1.37 22.13%
DPS 1.35 4.95 4.05 2.55 1.35 1.87 0.82 8.66%
NAPS 0.19 0.189 0.1906 0.1936 0.189 0.1762 0.1538 3.58%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.15 3.96 2.67 1.80 1.55 1.04 0.64 -
P/RPS 3.56 1.93 1.30 0.92 0.88 0.30 0.18 64.41%
P/EPS 25.25 13.59 15.15 8.92 7.22 2.82 3.52 38.85%
EY 3.96 7.36 6.60 11.22 13.84 35.52 28.44 -27.99%
DY 1.17 8.33 10.11 9.44 5.81 23.94 17.11 -36.03%
P/NAPS 6.05 3.14 2.10 1.40 1.23 0.44 0.31 64.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 13/08/14 21/08/13 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 -
Price 1.13 4.53 2.60 1.75 1.80 1.06 2.64 -
P/RPS 3.50 2.21 1.27 0.90 1.03 0.30 0.74 29.54%
P/EPS 24.81 15.54 14.75 8.67 8.39 2.87 14.51 9.34%
EY 4.03 6.43 6.78 11.54 11.92 34.85 6.89 -8.54%
DY 1.19 7.28 10.38 9.71 5.00 23.49 4.15 -18.78%
P/NAPS 5.95 3.60 2.05 1.36 1.43 0.45 1.29 29.00%

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