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

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	247,859	249,663	233,168	215,255	206,386	217,848	195,496	4.03%
YoY %	-0.72%	7.07%	8.32%	4.30%	-5.26%	11.43%	-	-
Horiz. %	126.78%	127.71%	119.27%	110.11%	105.57%	111.43%	100.00%	-
PBT	48,595	43,201	22,585	36,968	31,119	17,516	5,120	45.45%
YoY %	12.49%	91.28%	-38.91%	18.80%	77.66%	242.11%	-	-
Horiz. %	949.12%	843.77%	441.11%	722.03%	607.79%	342.11%	100.00%	-
Tax	-12,767	-11,463	-8,862	-9,528	-7,547	-4,329	-2,563	30.65%
YoY %	-11.38%	-29.35%	6.99%	-26.25%	-74.34%	-68.90%	-	-
Horiz. %	498.13%	447.25%	345.77%	371.75%	294.46%	168.90%	100.00%	-
NP	35,828	31,738	13,723	27,440	23,572	13,187	2,557	55.20%
YoY %	12.89%	131.28%	-49.99%	16.41%	78.75%	415.72%	-	-
Horiz. %	1,401.17%	1,241.22%	536.68%	1,073.13%	921.86%	515.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,828	31,738	13,723	27,651	23,572	13,187	2,557	55.20%
YoY %	12.89%	131.28%	-50.37%	17.30%	78.75%	415.72%	-	-
Horiz. %	1,401.17%	1,241.22%	536.68%	1,081.38%	921.86%	515.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.27%	26.53%	39.24%	25.77%	24.25%	24.71%	50.06%	-
YoY %	-0.98%	-32.39%	52.27%	6.27%	-1.86%	-50.64%	-	-
Horiz. %	52.48%	53.00%	78.39%	51.48%	48.44%	49.36%	100.00%	-
Total Cost	212,031	217,925	219,445	187,815	182,814	204,661	192,939	1.58%
YoY %	-2.70%	-0.69%	16.84%	2.74%	-10.67%	6.08%	-	-
Horiz. %	109.90%	112.95%	113.74%	97.34%	94.75%	106.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,599	145,200	151,075	152,444	141,628	126,493	120,186	2.76%
YoY %	-2.48%	-3.89%	-0.90%	7.64%	11.97%	5.25%	-	-
Horiz. %	117.82%	120.81%	125.70%	126.84%	117.84%	105.25%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	39,600	26,407	17,991	19,206	10,496	4,436	-	-
YoY %	49.96%	46.78%	-6.33%	82.98%	136.61%	0.00%	-	-
Horiz. %	892.70%	595.29%	405.57%	432.96%	236.61%	100.00%	-	-
Div Payout %	110.53%	83.21%	131.11%	69.46%	44.53%	33.64%	-	-
YoY %	32.83%	-36.53%	88.76%	55.98%	32.37%	0.00%	-	-
Horiz. %	328.57%	247.35%	389.74%	206.48%	132.37%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	141,599	145,200	151,075	152,444	141,628	126,493	120,186	2.76%
YoY %	-2.48%	-3.89%	-0.90%	7.64%	11.97%	5.25%	-	-
Horiz. %	117.82%	120.81%	125.70%	126.84%	117.84%	105.25%	100.00%	-
NOSH	120,000	120,000	119,901	120,034	60,012	59,949	60,093	12.20%
YoY %	0.00%	0.08%	-0.11%	100.02%	0.11%	-0.24%	-	-
Horiz. %	199.69%	199.69%	199.53%	199.75%	99.87%	99.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	14.45%	12.71%	5.89%	12.75%	11.42%	6.05%	1.31%	-
YoY %	13.69%	115.79%	-53.80%	11.65%	88.76%	361.83%	-	-
Horiz. %	1,103.05%	970.23%	449.62%	973.28%	871.76%	461.83%	100.00%	-
ROE	25.30%	21.86%	9.08%	18.14%	16.64%	10.43%	2.13%	-
YoY %	15.74%	140.75%	-49.94%	9.01%	59.54%	389.67%	-	-
Horiz. %	1,187.79%	1,026.29%	426.29%	851.64%	781.22%	489.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	206.55	208.05	194.47	179.33	343.91	363.39	325.32	-7.28%
YoY %	-0.72%	6.98%	8.44%	-47.86%	-5.36%	11.70%	-	-
Horiz. %	63.49%	63.95%	59.78%	55.12%	105.71%	111.70%	100.00%	-
EPS	29.86	26.45	11.45	23.04	39.28	22.00	4.26	38.29%
YoY %	12.89%	131.00%	-50.30%	-41.34%	78.55%	416.43%	-	-
Horiz. %	700.94%	620.89%	268.78%	540.85%	922.07%	516.43%	100.00%	-
DPS	33.00	22.00	15.00	16.00	17.50	7.40	0.00	-
YoY %	50.00%	46.67%	-6.25%	-8.57%	136.49%	0.00%	-	-
Horiz. %	445.95%	297.30%	202.70%	216.22%	236.49%	100.00%	-	-
NAPS	1.18	1.21	1.26	1.27	2.36	2.11	2.00	-8.41%
YoY %	-2.48%	-3.97%	-0.79%	-46.19%	11.85%	5.50%	-	-
Horiz. %	59.00%	60.50%	63.00%	63.50%	118.00%	105.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 120,034
RPS	30.98	31.21	29.15	26.91	25.80	27.23	24.44	4.02%
YoY %	-0.74%	7.07%	8.32%	4.30%	-5.25%	11.42%	-	-
Horiz. %	126.76%	127.70%	119.27%	110.11%	105.56%	111.42%	100.00%	-
EPS	4.48	3.97	1.72	3.46	2.95	1.65	0.32	55.18%
YoY %	12.85%	130.81%	-50.29%	17.29%	78.79%	415.62%	-	-
Horiz. %	1,400.00%	1,240.62%	537.50%	1,081.25%	921.88%	515.62%	100.00%	-
DPS	4.95	3.30	2.25	2.40	1.31	0.55	0.00	-
YoY %	50.00%	46.67%	-6.25%	83.21%	138.18%	0.00%	-	-
Horiz. %	900.00%	600.00%	409.09%	436.36%	238.18%	100.00%	-	-
NAPS	0.177	0.1815	0.1888	0.1906	0.177	0.1581	0.1502	2.77%
YoY %	-2.48%	-3.87%	-0.94%	7.68%	11.95%	5.26%	-	-
Horiz. %	117.84%	120.84%	125.70%	126.90%	117.84%	105.26%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	102.44%	44.71%	-7.61%	162.86%	66.67%	0.00%	-	-
Horiz. %	1,185.71%	585.71%	404.76%	438.10%	166.67%	100.00%	100.00%	-
P/EPS	17.25	9.68	14.42	7.16	3.08	3.41	15.75	1.52%
YoY %	78.20%	-32.87%	101.40%	132.47%	-9.68%	-78.35%	-	-
Horiz. %	109.52%	61.46%	91.56%	45.46%	19.56%	21.65%	100.00%	-
EY	5.80	10.33	6.94	13.96	32.46	29.33	6.35	-1.49%
YoY %	-43.85%	48.85%	-50.29%	-56.99%	10.67%	361.89%	-	-
Horiz. %	91.34%	162.68%	109.29%	219.84%	511.18%	461.89%	100.00%	-
DY	6.41	8.59	9.09	9.70	14.46	9.87	0.00	-
YoY %	-25.38%	-5.50%	-6.29%	-32.92%	46.50%	0.00%	-	-
Horiz. %	64.94%	87.03%	92.10%	98.28%	146.50%	100.00%	-	-
P/NAPS	4.36	2.12	1.31	1.30	0.51	0.36	0.34	52.93%
YoY %	105.66%	61.83%	0.77%	154.90%	41.67%	5.88%	-	-
Horiz. %	1,282.35%	623.53%	385.29%	382.35%	150.00%	105.88%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	80.29%	55.68%	-14.56%	186.11%	100.00%	-14.29%	-	-
Horiz. %	1,176.19%	652.38%	419.05%	490.48%	171.43%	85.71%	100.00%	-
P/EPS	17.08	10.78	15.03	7.99	3.13	3.00	15.75	1.35%
YoY %	58.44%	-28.28%	88.11%	155.27%	4.33%	-80.95%	-	-
Horiz. %	108.44%	68.44%	95.43%	50.73%	19.87%	19.05%	100.00%	-
EY	5.85	9.28	6.65	12.52	31.93	33.33	6.35	-1.35%
YoY %	-36.96%	39.55%	-46.88%	-60.79%	-4.20%	424.88%	-	-
Horiz. %	92.13%	146.14%	104.72%	197.17%	502.83%	524.88%	100.00%	-
DY	6.47	7.72	8.72	8.70	14.23	11.21	0.00	-
YoY %	-16.19%	-11.47%	0.23%	-38.86%	26.94%	0.00%	-	-
Horiz. %	57.72%	68.87%	77.79%	77.61%	126.94%	100.00%	-	-
P/NAPS	4.32	2.36	1.37	1.45	0.52	0.31	0.34	52.69%
YoY %	83.05%	72.26%	-5.52%	178.85%	67.74%	-8.82%	-	-
Horiz. %	1,270.59%	694.12%	402.94%	426.47%	152.94%	91.18%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos