[HUPSENG] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	218,185	202,032	194,465	180,078	185,213	179,852	167,746	4.47%
YoY %	8.00%	3.89%	7.99%	-2.77%	2.98%	7.22%	-	-
Horiz. %	130.07%	120.44%	115.93%	107.35%	110.41%	107.22%	100.00%	-
PBT	26,339	8,823	9,434	8,885	9,133	20,396	16,145	8.49%
YoY %	198.53%	-6.48%	6.18%	-2.72%	-55.22%	26.33%	-	-
Horiz. %	163.14%	54.65%	58.43%	55.03%	56.57%	126.33%	100.00%	-
Tax	-6,570	-2,325	-2,743	-2,565	-3,132	-5,258	-3,063	13.54%
YoY %	-182.58%	15.24%	-6.94%	18.10%	40.43%	-71.66%	-	-
Horiz. %	214.50%	75.91%	89.55%	83.74%	102.25%	171.66%	100.00%	-
NP	19,769	6,498	6,691	6,320	6,001	15,138	13,082	7.11%
YoY %	204.23%	-2.88%	5.87%	5.32%	-60.36%	15.72%	-	-
Horiz. %	151.12%	49.67%	51.15%	48.31%	45.87%	115.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,769	6,498	6,691	6,320	6,001	15,138	13,082	7.11%
YoY %	204.23%	-2.88%	5.87%	5.32%	-60.36%	15.72%	-	-
Horiz. %	151.12%	49.67%	51.15%	48.31%	45.87%	115.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.94%	26.35%	29.08%	28.87%	34.29%	25.78%	18.97%	-
YoY %	-5.35%	-9.39%	0.73%	-15.81%	33.01%	35.90%	-	-
Horiz. %	131.47%	138.90%	153.29%	152.19%	180.76%	135.90%	100.00%	-
Total Cost	198,416	195,534	187,774	173,758	179,212	164,714	154,664	4.23%
YoY %	1.47%	4.13%	8.07%	-3.04%	8.80%	6.50%	-	-
Horiz. %	128.29%	126.43%	121.41%	112.35%	115.87%	106.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,164	118,263	117,717	115,091	113,399	119,918	113,999	2.62%
YoY %	12.60%	0.46%	2.28%	1.49%	-5.44%	5.19%	-	-
Horiz. %	116.81%	103.74%	103.26%	100.96%	99.47%	105.19%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	8,935	6,580	4,319	4,317	12,759	9,600	5,673	7.85%
YoY %	35.79%	52.35%	0.05%	-66.17%	32.91%	69.22%	-	-
Horiz. %	157.50%	115.99%	76.13%	76.10%	224.91%	169.22%	100.00%	-
Div Payout %	45.20%	101.26%	64.56%	68.32%	212.63%	63.42%	43.37%	-
YoY %	-55.36%	56.85%	-5.50%	-67.87%	235.27%	46.23%	-	-
Horiz. %	104.22%	233.48%	148.86%	157.53%	490.27%	146.23%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	133,164	118,263	117,717	115,091	113,399	119,918	113,999	2.62%
YoY %	12.60%	0.46%	2.28%	1.49%	-5.44%	5.19%	-	-
Horiz. %	116.81%	103.74%	103.26%	100.96%	99.47%	105.19%	100.00%	-
NOSH	59,983	60,032	60,059	59,943	60,000	59,959	59,999	-0.00%
YoY %	-0.08%	-0.04%	0.19%	-0.10%	0.07%	-0.07%	-	-
Horiz. %	99.97%	100.06%	100.10%	99.91%	100.00%	99.93%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	9.06%	3.22%	3.44%	3.51%	3.24%	8.42%	7.80%	-
YoY %	181.37%	-6.40%	-1.99%	8.33%	-61.52%	7.95%	-	-
Horiz. %	116.15%	41.28%	44.10%	45.00%	41.54%	107.95%	100.00%	-
ROE	14.85%	5.49%	5.68%	5.49%	5.29%	12.62%	11.48%	-
YoY %	170.49%	-3.35%	3.46%	3.78%	-58.08%	9.93%	-	-
Horiz. %	129.36%	47.82%	49.48%	47.82%	46.08%	109.93%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	363.74	336.54	323.79	300.41	308.69	299.96	279.58	4.47%
YoY %	8.08%	3.94%	7.78%	-2.68%	2.91%	7.29%	-	-
Horiz. %	130.10%	120.37%	115.81%	107.45%	110.41%	107.29%	100.00%	-
EPS	32.96	10.82	11.14	10.54	10.00	25.25	21.80	7.12%
YoY %	204.62%	-2.87%	5.69%	5.40%	-60.40%	15.83%	-	-
Horiz. %	151.19%	49.63%	51.10%	48.35%	45.87%	115.83%	100.00%	-
DPS	14.90	10.95	7.20	7.20	21.27	16.00	9.46	7.85%
YoY %	36.07%	52.08%	0.00%	-66.15%	32.94%	69.13%	-	-
Horiz. %	157.51%	115.75%	76.11%	76.11%	224.84%	169.13%	100.00%	-
NAPS	2.22	1.97	1.96	1.92	1.89	2.00	1.90	2.62%
YoY %	12.69%	0.51%	2.08%	1.59%	-5.50%	5.26%	-	-
Horiz. %	116.84%	103.68%	103.16%	101.05%	99.47%	105.26%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 59,943
RPS	27.27	25.25	24.31	22.51	23.15	22.48	20.97	4.47%
YoY %	8.00%	3.87%	8.00%	-2.76%	2.98%	7.20%	-	-
Horiz. %	130.04%	120.41%	115.93%	107.34%	110.40%	107.20%	100.00%	-
EPS	2.47	0.81	0.84	0.79	0.75	1.89	1.64	7.05%
YoY %	204.94%	-3.57%	6.33%	5.33%	-60.32%	15.24%	-	-
Horiz. %	150.61%	49.39%	51.22%	48.17%	45.73%	115.24%	100.00%	-
DPS	1.12	0.82	0.54	0.54	1.59	1.20	0.71	7.88%
YoY %	36.59%	51.85%	0.00%	-66.04%	32.50%	69.01%	-	-
Horiz. %	157.75%	115.49%	76.06%	76.06%	223.94%	169.01%	100.00%	-
NAPS	0.1665	0.1478	0.1471	0.1439	0.1418	0.1499	0.1425	2.62%
YoY %	12.65%	0.48%	2.22%	1.48%	-5.40%	5.19%	-	-
Horiz. %	116.84%	103.72%	103.23%	100.98%	99.51%	105.19%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.78	0.70	0.84	0.94	1.00	1.02	0.82	-
P/RPS	0.21	0.21	0.26	0.31	0.32	0.34	0.29	-5.23%
YoY %	0.00%	-19.23%	-16.13%	-3.12%	-5.88%	17.24%	-	-
Horiz. %	72.41%	72.41%	89.66%	106.90%	110.34%	117.24%	100.00%	-
P/EPS	2.37	6.47	7.54	8.92	10.00	4.04	3.76	-7.39%
YoY %	-63.37%	-14.19%	-15.47%	-10.80%	147.52%	7.45%	-	-
Horiz. %	63.03%	172.07%	200.53%	237.23%	265.96%	107.45%	100.00%	-
EY	42.25	15.46	13.26	11.22	10.00	24.75	26.59	8.01%
YoY %	173.29%	16.59%	18.18%	12.20%	-59.60%	-6.92%	-	-
Horiz. %	158.89%	58.14%	49.87%	42.20%	37.61%	93.08%	100.00%	-
DY	19.10	15.64	8.57	7.66	21.27	15.69	11.54	8.75%
YoY %	22.12%	82.50%	11.88%	-63.99%	35.56%	35.96%	-	-
Horiz. %	165.51%	135.53%	74.26%	66.38%	184.32%	135.96%	100.00%	-
P/NAPS	0.35	0.36	0.43	0.49	0.53	0.51	0.43	-3.36%
YoY %	-2.78%	-16.28%	-12.24%	-7.55%	3.92%	18.60%	-	-
Horiz. %	81.40%	83.72%	100.00%	113.95%	123.26%	118.60%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	19/05/09	21/05/08	16/05/07	24/05/06	18/05/05	20/05/04	02/07/03	-
Price	0.79	0.61	0.78	0.89	0.99	1.03	0.84	-
P/RPS	0.22	0.18	0.24	0.30	0.32	0.34	0.30	-5.03%
YoY %	22.22%	-25.00%	-20.00%	-6.25%	-5.88%	13.33%	-	-
Horiz. %	73.33%	60.00%	80.00%	100.00%	106.67%	113.33%	100.00%	-
P/EPS	2.40	5.64	7.00	8.44	9.90	4.08	3.85	-7.56%
YoY %	-57.45%	-19.43%	-17.06%	-14.75%	142.65%	5.97%	-	-
Horiz. %	62.34%	146.49%	181.82%	219.22%	257.14%	105.97%	100.00%	-
EY	41.72	17.74	14.28	11.85	10.10	24.51	25.96	8.22%
YoY %	135.17%	24.23%	20.51%	17.33%	-58.79%	-5.59%	-	-
Horiz. %	160.71%	68.34%	55.01%	45.65%	38.91%	94.41%	100.00%	-
DY	18.86	17.95	9.23	8.09	21.48	15.53	11.26	8.96%
YoY %	5.07%	94.47%	14.09%	-62.34%	38.31%	37.92%	-	-
Horiz. %	167.50%	159.41%	81.97%	71.85%	190.76%	137.92%	100.00%	-
P/NAPS	0.36	0.31	0.40	0.46	0.52	0.52	0.44	-3.28%
YoY %	16.13%	-22.50%	-13.04%	-11.54%	0.00%	18.18%	-	-
Horiz. %	81.82%	70.45%	90.91%	104.55%	118.18%	118.18%	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