[HUPSENG] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -43.37%
YoY- -50.37%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 255,264 247,859 249,663 233,168 215,255 206,386 217,848 2.67%
PBT 47,750 48,595 43,201 22,585 36,968 31,119 17,516 18.18%
Tax -12,847 -12,767 -11,463 -8,862 -9,528 -7,547 -4,329 19.86%
NP 34,903 35,828 31,738 13,723 27,440 23,572 13,187 17.60%
-
NP to SH 34,903 35,828 31,738 13,723 27,651 23,572 13,187 17.60%
-
Tax Rate 26.90% 26.27% 26.53% 39.24% 25.77% 24.25% 24.71% -
Total Cost 220,361 212,031 217,925 219,445 187,815 182,814 204,661 1.23%
-
Net Worth 151,999 141,599 145,200 151,075 152,444 141,628 126,493 3.10%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 22,800 39,600 26,407 17,991 19,206 10,496 4,436 31.35%
Div Payout % 65.32% 110.53% 83.21% 131.11% 69.46% 44.53% 33.64% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 151,999 141,599 145,200 151,075 152,444 141,628 126,493 3.10%
NOSH 800,000 120,000 120,000 119,901 120,034 60,012 59,949 53.98%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.67% 14.45% 12.71% 5.89% 12.75% 11.42% 6.05% -
ROE 22.96% 25.30% 21.86% 9.08% 18.14% 16.64% 10.43% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.91 206.55 208.05 194.47 179.33 343.91 363.39 -33.31%
EPS 4.36 29.86 26.45 11.45 23.04 39.28 22.00 -23.63%
DPS 2.85 33.00 22.00 15.00 16.00 17.50 7.40 -14.69%
NAPS 0.19 1.18 1.21 1.26 1.27 2.36 2.11 -33.03%
Adjusted Per Share Value based on latest NOSH - 119,901
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.91 30.98 31.21 29.15 26.91 25.80 27.23 2.67%
EPS 4.36 4.48 3.97 1.72 3.46 2.95 1.65 17.57%
DPS 2.85 4.95 3.30 2.25 2.40 1.31 0.55 31.53%
NAPS 0.19 0.177 0.1815 0.1888 0.1906 0.177 0.1581 3.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.02 5.15 2.56 1.65 1.65 1.21 0.75 -
P/RPS 3.20 2.49 1.23 0.85 0.92 0.35 0.21 57.42%
P/EPS 23.38 17.25 9.68 14.42 7.16 3.08 3.41 37.81%
EY 4.28 5.80 10.33 6.94 13.96 32.46 29.33 -27.43%
DY 2.79 6.41 8.59 9.09 9.70 14.46 9.87 -18.98%
P/NAPS 5.37 4.36 2.12 1.31 1.30 0.51 0.36 56.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 13/11/13 21/11/12 14/11/11 16/11/10 10/11/09 13/11/08 -
Price 0.99 5.10 2.85 1.72 1.84 1.23 0.66 -
P/RPS 3.10 2.47 1.37 0.88 1.03 0.36 0.18 60.66%
P/EPS 22.69 17.08 10.78 15.03 7.99 3.13 3.00 40.08%
EY 4.41 5.85 9.28 6.65 12.52 31.93 33.33 -28.60%
DY 2.88 6.47 7.72 8.72 8.70 14.23 11.21 -20.26%
P/NAPS 5.21 4.32 2.36 1.37 1.45 0.52 0.31 60.01%

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