[HUPSENG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.38%
YoY- 78.75%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 249,663 233,168 215,255 206,386 217,848 195,496 180,829 5.51%
PBT 43,201 22,585 36,968 31,119 17,516 5,120 10,159 27.25%
Tax -11,463 -8,862 -9,528 -7,547 -4,329 -2,563 -1,865 35.30%
NP 31,738 13,723 27,440 23,572 13,187 2,557 8,294 25.03%
-
NP to SH 31,738 13,723 27,651 23,572 13,187 2,557 8,294 25.03%
-
Tax Rate 26.53% 39.24% 25.77% 24.25% 24.71% 50.06% 18.36% -
Total Cost 217,925 219,445 187,815 182,814 204,661 192,939 172,535 3.96%
-
Net Worth 145,200 151,075 152,444 141,628 126,493 120,186 121,799 2.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 26,407 17,991 19,206 10,496 4,436 - 4,319 35.18%
Div Payout % 83.21% 131.11% 69.46% 44.53% 33.64% - 52.09% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 145,200 151,075 152,444 141,628 126,493 120,186 121,799 2.96%
NOSH 120,000 119,901 120,034 60,012 59,949 60,093 59,999 12.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.71% 5.89% 12.75% 11.42% 6.05% 1.31% 4.59% -
ROE 21.86% 9.08% 18.14% 16.64% 10.43% 2.13% 6.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 208.05 194.47 179.33 343.91 363.39 325.32 301.38 -5.98%
EPS 26.45 11.45 23.04 39.28 22.00 4.26 13.82 11.41%
DPS 22.00 15.00 16.00 17.50 7.40 0.00 7.20 20.44%
NAPS 1.21 1.26 1.27 2.36 2.11 2.00 2.03 -8.25%
Adjusted Per Share Value based on latest NOSH - 60,012
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.21 29.15 26.91 25.80 27.23 24.44 22.60 5.52%
EPS 3.97 1.72 3.46 2.95 1.65 0.32 1.04 24.98%
DPS 3.30 2.25 2.40 1.31 0.55 0.00 0.54 35.17%
NAPS 0.1815 0.1888 0.1906 0.177 0.1581 0.1502 0.1522 2.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.56 1.65 1.65 1.21 0.75 0.67 0.81 -
P/RPS 1.23 0.85 0.92 0.35 0.21 0.21 0.27 28.72%
P/EPS 9.68 14.42 7.16 3.08 3.41 15.75 5.86 8.71%
EY 10.33 6.94 13.96 32.46 29.33 6.35 17.07 -8.02%
DY 8.59 9.09 9.70 14.46 9.87 0.00 8.89 -0.56%
P/NAPS 2.12 1.31 1.30 0.51 0.36 0.34 0.40 32.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 14/11/11 16/11/10 10/11/09 13/11/08 14/11/07 17/11/06 -
Price 2.85 1.72 1.84 1.23 0.66 0.67 0.86 -
P/RPS 1.37 0.88 1.03 0.36 0.18 0.21 0.29 29.50%
P/EPS 10.78 15.03 7.99 3.13 3.00 15.75 6.22 9.58%
EY 9.28 6.65 12.52 31.93 33.33 6.35 16.07 -8.73%
DY 7.72 8.72 8.70 14.23 11.21 0.00 8.37 -1.33%
P/NAPS 2.36 1.37 1.45 0.52 0.31 0.34 0.42 33.29%

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