[HUPSENG] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.37%
YoY- 17.3%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 247,859 249,663 233,168 215,255 206,386 217,848 195,496 4.03%
PBT 48,595 43,201 22,585 36,968 31,119 17,516 5,120 45.45%
Tax -12,767 -11,463 -8,862 -9,528 -7,547 -4,329 -2,563 30.65%
NP 35,828 31,738 13,723 27,440 23,572 13,187 2,557 55.20%
-
NP to SH 35,828 31,738 13,723 27,651 23,572 13,187 2,557 55.20%
-
Tax Rate 26.27% 26.53% 39.24% 25.77% 24.25% 24.71% 50.06% -
Total Cost 212,031 217,925 219,445 187,815 182,814 204,661 192,939 1.58%
-
Net Worth 141,599 145,200 151,075 152,444 141,628 126,493 120,186 2.76%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 39,600 26,407 17,991 19,206 10,496 4,436 - -
Div Payout % 110.53% 83.21% 131.11% 69.46% 44.53% 33.64% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 141,599 145,200 151,075 152,444 141,628 126,493 120,186 2.76%
NOSH 120,000 120,000 119,901 120,034 60,012 59,949 60,093 12.20%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.45% 12.71% 5.89% 12.75% 11.42% 6.05% 1.31% -
ROE 25.30% 21.86% 9.08% 18.14% 16.64% 10.43% 2.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 206.55 208.05 194.47 179.33 343.91 363.39 325.32 -7.28%
EPS 29.86 26.45 11.45 23.04 39.28 22.00 4.26 38.29%
DPS 33.00 22.00 15.00 16.00 17.50 7.40 0.00 -
NAPS 1.18 1.21 1.26 1.27 2.36 2.11 2.00 -8.41%
Adjusted Per Share Value based on latest NOSH - 120,034
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.98 31.21 29.15 26.91 25.80 27.23 24.44 4.02%
EPS 4.48 3.97 1.72 3.46 2.95 1.65 0.32 55.18%
DPS 4.95 3.30 2.25 2.40 1.31 0.55 0.00 -
NAPS 0.177 0.1815 0.1888 0.1906 0.177 0.1581 0.1502 2.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.15 2.56 1.65 1.65 1.21 0.75 0.67 -
P/RPS 2.49 1.23 0.85 0.92 0.35 0.21 0.21 50.95%
P/EPS 17.25 9.68 14.42 7.16 3.08 3.41 15.75 1.52%
EY 5.80 10.33 6.94 13.96 32.46 29.33 6.35 -1.49%
DY 6.41 8.59 9.09 9.70 14.46 9.87 0.00 -
P/NAPS 4.36 2.12 1.31 1.30 0.51 0.36 0.34 52.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 13/11/13 21/11/12 14/11/11 16/11/10 10/11/09 13/11/08 14/11/07 -
Price 5.10 2.85 1.72 1.84 1.23 0.66 0.67 -
P/RPS 2.47 1.37 0.88 1.03 0.36 0.18 0.21 50.74%
P/EPS 17.08 10.78 15.03 7.99 3.13 3.00 15.75 1.35%
EY 5.85 9.28 6.65 12.52 31.93 33.33 6.35 -1.35%
DY 6.47 7.72 8.72 8.70 14.23 11.21 0.00 -
P/NAPS 4.32 2.36 1.37 1.45 0.52 0.31 0.34 52.69%

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