[HUPSENG] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	215,255	206,386	217,848	195,496	180,829	187,974	184,053	2.64%
YoY %	4.30%	-5.26%	11.43%	8.11%	-3.80%	2.13%	-	-
Horiz. %	116.95%	112.13%	118.36%	106.22%	98.25%	102.13%	100.00%	-
PBT	36,968	31,119	17,516	5,120	10,159	8,308	12,731	19.43%
YoY %	18.80%	77.66%	242.11%	-49.60%	22.28%	-34.74%	-	-
Horiz. %	290.38%	244.43%	137.59%	40.22%	79.80%	65.26%	100.00%	-
Tax	-9,528	-7,547	-4,329	-2,563	-1,865	-2,971	-3,722	16.95%
YoY %	-26.25%	-74.34%	-68.90%	-37.43%	37.23%	20.18%	-	-
Horiz. %	255.99%	202.77%	116.31%	68.86%	50.11%	79.82%	100.00%	-
NP	27,440	23,572	13,187	2,557	8,294	5,337	9,009	20.38%
YoY %	16.41%	78.75%	415.72%	-69.17%	55.41%	-40.76%	-	-
Horiz. %	304.58%	261.65%	146.38%	28.38%	92.06%	59.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,651	23,572	13,187	2,557	8,294	5,337	9,009	20.54%
YoY %	17.30%	78.75%	415.72%	-69.17%	55.41%	-40.76%	-	-
Horiz. %	306.93%	261.65%	146.38%	28.38%	92.06%	59.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.77%	24.25%	24.71%	50.06%	18.36%	35.76%	29.24%	-
YoY %	6.27%	-1.86%	-50.64%	172.66%	-48.66%	22.30%	-	-
Horiz. %	88.13%	82.93%	84.51%	171.20%	62.79%	122.30%	100.00%	-
Total Cost	187,815	182,814	204,661	192,939	172,535	182,637	175,044	1.18%
YoY %	2.74%	-10.67%	6.08%	11.83%	-5.53%	4.34%	-	-
Horiz. %	107.30%	104.44%	116.92%	110.22%	98.57%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,444	141,628	126,493	120,186	121,799	103,745	120,600	3.98%
YoY %	7.64%	11.97%	5.25%	-1.32%	17.40%	-13.98%	-	-
Horiz. %	126.40%	117.44%	104.89%	99.66%	100.99%	86.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	19,206	10,496	4,436	-	4,319	8,443	10,316	10.90%
YoY %	82.98%	136.61%	0.00%	-	-48.85%	-18.16%	-	-
Horiz. %	186.18%	101.74%	43.00%	-	41.87%	81.84%	100.00%	-
Div Payout %	69.46%	44.53%	33.64%	-	52.09%	158.21%	114.51%	-
YoY %	55.98%	32.37%	0.00%	-	-67.08%	38.16%	-	-
Horiz. %	60.66%	38.89%	29.38%	-	45.49%	138.16%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	152,444	141,628	126,493	120,186	121,799	103,745	120,600	3.98%
YoY %	7.64%	11.97%	5.25%	-1.32%	17.40%	-13.98%	-	-
Horiz. %	126.40%	117.44%	104.89%	99.66%	100.99%	86.02%	100.00%	-
NOSH	120,034	60,012	59,949	60,093	59,999	59,968	60,000	12.24%
YoY %	100.02%	0.11%	-0.24%	0.16%	0.05%	-0.05%	-	-
Horiz. %	200.06%	100.02%	99.91%	100.16%	100.00%	99.95%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	12.75%	11.42%	6.05%	1.31%	4.59%	2.84%	4.89%	-
YoY %	11.65%	88.76%	361.83%	-71.46%	61.62%	-41.92%	-	-
Horiz. %	260.74%	233.54%	123.72%	26.79%	93.87%	58.08%	100.00%	-
ROE	18.14%	16.64%	10.43%	2.13%	6.81%	5.14%	7.47%	-
YoY %	9.01%	59.54%	389.67%	-68.72%	32.49%	-31.19%	-	-
Horiz. %	242.84%	222.76%	139.63%	28.51%	91.16%	68.81%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	179.33	343.91	363.39	325.32	301.38	313.45	306.76	-8.55%
YoY %	-47.86%	-5.36%	11.70%	7.94%	-3.85%	2.18%	-	-
Horiz. %	58.46%	112.11%	118.46%	106.05%	98.25%	102.18%	100.00%	-
EPS	23.04	39.28	22.00	4.26	13.82	8.90	15.01	7.39%
YoY %	-41.34%	78.55%	416.43%	-69.18%	55.28%	-40.71%	-	-
Horiz. %	153.50%	261.69%	146.57%	28.38%	92.07%	59.29%	100.00%	-
DPS	16.00	17.50	7.40	0.00	7.20	14.08	17.20	-1.19%
YoY %	-8.57%	136.49%	0.00%	0.00%	-48.86%	-18.14%	-	-
Horiz. %	93.02%	101.74%	43.02%	0.00%	41.86%	81.86%	100.00%	-
NAPS	1.27	2.36	2.11	2.00	2.03	1.73	2.01	-7.36%
YoY %	-46.19%	11.85%	5.50%	-1.48%	17.34%	-13.93%	-	-
Horiz. %	63.18%	117.41%	104.98%	99.50%	101.00%	86.07%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,093
RPS	26.91	25.80	27.23	24.44	22.60	23.50	23.01	2.64%
YoY %	4.30%	-5.25%	11.42%	8.14%	-3.83%	2.13%	-	-
Horiz. %	116.95%	112.13%	118.34%	106.21%	98.22%	102.13%	100.00%	-
EPS	3.46	2.95	1.65	0.32	1.04	0.67	1.13	20.49%
YoY %	17.29%	78.79%	415.62%	-69.23%	55.22%	-40.71%	-	-
Horiz. %	306.19%	261.06%	146.02%	28.32%	92.04%	59.29%	100.00%	-
DPS	2.40	1.31	0.55	0.00	0.54	1.06	1.29	10.89%
YoY %	83.21%	138.18%	0.00%	0.00%	-49.06%	-17.83%	-	-
Horiz. %	186.05%	101.55%	42.64%	0.00%	41.86%	82.17%	100.00%	-
NAPS	0.1906	0.177	0.1581	0.1502	0.1522	0.1297	0.1508	3.97%
YoY %	7.68%	11.95%	5.26%	-1.31%	17.35%	-13.99%	-	-
Horiz. %	126.39%	117.37%	104.84%	99.60%	100.93%	86.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.65	1.21	0.75	0.67	0.81	1.02	0.96	-
P/RPS	0.92	0.35	0.21	0.21	0.27	0.33	0.31	19.86%
YoY %	162.86%	66.67%	0.00%	-22.22%	-18.18%	6.45%	-	-
Horiz. %	296.77%	112.90%	67.74%	67.74%	87.10%	106.45%	100.00%	-
P/EPS	7.16	3.08	3.41	15.75	5.86	11.46	6.39	1.91%
YoY %	132.47%	-9.68%	-78.35%	168.77%	-48.87%	79.34%	-	-
Horiz. %	112.05%	48.20%	53.36%	246.48%	91.71%	179.34%	100.00%	-
EY	13.96	32.46	29.33	6.35	17.07	8.73	15.64	-1.87%
YoY %	-56.99%	10.67%	361.89%	-62.80%	95.53%	-44.18%	-	-
Horiz. %	89.26%	207.54%	187.53%	40.60%	109.14%	55.82%	100.00%	-
DY	9.70	14.46	9.87	0.00	8.89	13.80	17.92	-9.71%
YoY %	-32.92%	46.50%	0.00%	0.00%	-35.58%	-22.99%	-	-
Horiz. %	54.13%	80.69%	55.08%	0.00%	49.61%	77.01%	100.00%	-
P/NAPS	1.30	0.51	0.36	0.34	0.40	0.59	0.48	18.05%
YoY %	154.90%	41.67%	5.88%	-15.00%	-32.20%	22.92%	-	-
Horiz. %	270.83%	106.25%	75.00%	70.83%	83.33%	122.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	10/11/09	13/11/08	14/11/07	17/11/06	18/11/05	24/11/04	-
Price	1.84	1.23	0.66	0.67	0.86	1.00	0.96	-
P/RPS	1.03	0.36	0.18	0.21	0.29	0.32	0.31	22.14%
YoY %	186.11%	100.00%	-14.29%	-27.59%	-9.38%	3.23%	-	-
Horiz. %	332.26%	116.13%	58.06%	67.74%	93.55%	103.23%	100.00%	-
P/EPS	7.99	3.13	3.00	15.75	6.22	11.24	6.39	3.79%
YoY %	155.27%	4.33%	-80.95%	153.22%	-44.66%	75.90%	-	-
Horiz. %	125.04%	48.98%	46.95%	246.48%	97.34%	175.90%	100.00%	-
EY	12.52	31.93	33.33	6.35	16.07	8.90	15.64	-3.63%
YoY %	-60.79%	-4.20%	424.88%	-60.49%	80.56%	-43.09%	-	-
Horiz. %	80.05%	204.16%	213.11%	40.60%	102.75%	56.91%	100.00%	-
DY	8.70	14.23	11.21	0.00	8.37	14.08	17.92	-11.34%
YoY %	-38.86%	26.94%	0.00%	0.00%	-40.55%	-21.43%	-	-
Horiz. %	48.55%	79.41%	62.56%	0.00%	46.71%	78.57%	100.00%	-
P/NAPS	1.45	0.52	0.31	0.34	0.42	0.58	0.48	20.22%
YoY %	178.85%	67.74%	-8.82%	-19.05%	-27.59%	20.83%	-	-
Horiz. %	302.08%	108.33%	64.58%	70.83%	87.50%	120.83%	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

2024-07-04 10:40:00

EMA 5

10 Mins

BUY

2024-07-04 10:20:00

EMA 5

10 Mins

SELL

2024-07-04 10:00:00

EMA 5

10 Mins

BUY

2024-07-04 09:50:00

EMA 5

10 Mins

SELL

2024-07-04 09:30:00

EMA 5

10 Mins

BUY

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

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.81

+0.53

120,252,300

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

69,348,400

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.885

+0.005

55,001,100

HEXCARE

0.28

+0.015

52,525,600

APPASIA

0.16

0.00

51,335,500

JAKS

0.165

+0.005

49,173,100

More active Stocks

OFB

0.81

+0.53

120,252,300

WPRTS

4.45

+0.21

1,164,300

PIE

6.46

+0.19

278,000

F&N

31.92

+0.18

4,800

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,796,700

PMETAL

6.00

+0.12

4,782,500

HARTA

3.41

+0.12

3,408,400

KOTRA

4.31

+0.11

700

More gainer Stocks

MPI

39.30

-0.38

37,600

TOYOVEN

1.06

-0.32

7,538,400

HEIM

22.20

-0.30

91,200

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

227,200

SUNCON

4.03

-0.13

16,308,600

KLK

20.44

-0.12

72,400

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

HSI-HWO

0.43

-0.10

54,000

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