[HUPSENG] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	226,563	210,075	218,185	202,032	194,465	180,078	185,213	3.41%
YoY %	7.85%	-3.72%	8.00%	3.89%	7.99%	-2.77%	-	-
Horiz. %	122.33%	113.42%	117.80%	109.08%	105.00%	97.23%	100.00%	-
PBT	33,342	34,038	26,339	8,823	9,434	8,885	9,133	24.07%
YoY %	-2.04%	29.23%	198.53%	-6.48%	6.18%	-2.72%	-	-
Horiz. %	365.07%	372.69%	288.39%	96.61%	103.30%	97.28%	100.00%	-
Tax	-9,529	-8,530	-6,570	-2,325	-2,743	-2,565	-3,132	20.36%
YoY %	-11.71%	-29.83%	-182.58%	15.24%	-6.94%	18.10%	-	-
Horiz. %	304.25%	272.35%	209.77%	74.23%	87.58%	81.90%	100.00%	-
NP	23,813	25,508	19,769	6,498	6,691	6,320	6,001	25.81%
YoY %	-6.64%	29.03%	204.23%	-2.88%	5.87%	5.32%	-	-
Horiz. %	396.82%	425.06%	329.43%	108.28%	111.50%	105.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,813	25,719	19,769	6,498	6,691	6,320	6,001	25.81%
YoY %	-7.41%	30.10%	204.23%	-2.88%	5.87%	5.32%	-	-
Horiz. %	396.82%	428.58%	329.43%	108.28%	111.50%	105.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.58%	25.06%	24.94%	26.35%	29.08%	28.87%	34.29%	-
YoY %	14.05%	0.48%	-5.35%	-9.39%	0.73%	-15.81%	-	-
Horiz. %	83.35%	73.08%	72.73%	76.84%	84.81%	84.19%	100.00%	-
Total Cost	202,750	184,567	198,416	195,534	187,774	173,758	179,212	2.07%
YoY %	9.85%	-6.98%	1.47%	4.13%	8.07%	-3.04%	-	-
Horiz. %	113.13%	102.99%	110.72%	109.11%	104.78%	96.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,459	148,800	133,164	118,263	117,717	115,091	113,399	5.16%
YoY %	3.13%	11.74%	12.60%	0.46%	2.28%	1.49%	-	-
Horiz. %	135.33%	131.22%	117.43%	104.29%	103.81%	101.49%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	20,398	10,050	8,935	6,580	4,319	4,317	12,759	8.13%
YoY %	102.97%	12.48%	35.79%	52.35%	0.05%	-66.17%	-	-
Horiz. %	159.87%	78.77%	70.03%	51.57%	33.85%	33.83%	100.00%	-
Div Payout %	85.66%	39.08%	45.20%	101.26%	64.56%	68.32%	212.63%	-
YoY %	119.19%	-13.54%	-55.36%	56.85%	-5.50%	-67.87%	-	-
Horiz. %	40.29%	18.38%	21.26%	47.62%	30.36%	32.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	153,459	148,800	133,164	118,263	117,717	115,091	113,399	5.16%
YoY %	3.13%	11.74%	12.60%	0.46%	2.28%	1.49%	-	-
Horiz. %	135.33%	131.22%	117.43%	104.29%	103.81%	101.49%	100.00%	-
NOSH	119,890	120,000	59,983	60,032	60,059	59,943	60,000	12.22%
YoY %	-0.09%	100.06%	-0.08%	-0.04%	0.19%	-0.10%	-	-
Horiz. %	199.82%	200.00%	99.97%	100.05%	100.10%	99.91%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	10.51%	12.14%	9.06%	3.22%	3.44%	3.51%	3.24%	-
YoY %	-13.43%	34.00%	181.37%	-6.40%	-1.99%	8.33%	-	-
Horiz. %	324.38%	374.69%	279.63%	99.38%	106.17%	108.33%	100.00%	-
ROE	15.52%	17.28%	14.85%	5.49%	5.68%	5.49%	5.29%	-
YoY %	-10.19%	16.36%	170.49%	-3.35%	3.46%	3.78%	-	-
Horiz. %	293.38%	326.65%	280.72%	103.78%	107.37%	103.78%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	188.98	175.06	363.74	336.54	323.79	300.41	308.69	-7.84%
YoY %	7.95%	-51.87%	8.08%	3.94%	7.78%	-2.68%	-	-
Horiz. %	61.22%	56.71%	117.83%	109.02%	104.89%	97.32%	100.00%	-
EPS	19.86	21.43	32.96	10.82	11.14	10.54	10.00	12.10%
YoY %	-7.33%	-34.98%	204.62%	-2.87%	5.69%	5.40%	-	-
Horiz. %	198.60%	214.30%	329.60%	108.20%	111.40%	105.40%	100.00%	-
DPS	17.00	8.38	14.90	10.95	7.20	7.20	21.27	-3.66%
YoY %	102.86%	-43.76%	36.07%	52.08%	0.00%	-66.15%	-	-
Horiz. %	79.92%	39.40%	70.05%	51.48%	33.85%	33.85%	100.00%	-
NAPS	1.28	1.24	2.22	1.97	1.96	1.92	1.89	-6.28%
YoY %	3.23%	-44.14%	12.69%	0.51%	2.08%	1.59%	-	-
Horiz. %	67.72%	65.61%	117.46%	104.23%	103.70%	101.59%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 60,032
RPS	28.32	26.26	27.27	25.25	24.31	22.51	23.15	3.41%
YoY %	7.84%	-3.70%	8.00%	3.87%	8.00%	-2.76%	-	-
Horiz. %	122.33%	113.43%	117.80%	109.07%	105.01%	97.24%	100.00%	-
EPS	2.98	3.21	2.47	0.81	0.84	0.79	0.75	25.83%
YoY %	-7.17%	29.96%	204.94%	-3.57%	6.33%	5.33%	-	-
Horiz. %	397.33%	428.00%	329.33%	108.00%	112.00%	105.33%	100.00%	-
DPS	2.55	1.26	1.12	0.82	0.54	0.54	1.59	8.18%
YoY %	102.38%	12.50%	36.59%	51.85%	0.00%	-66.04%	-	-
Horiz. %	160.38%	79.25%	70.44%	51.57%	33.96%	33.96%	100.00%	-
NAPS	0.1918	0.186	0.1665	0.1478	0.1471	0.1439	0.1418	5.16%
YoY %	3.12%	11.71%	12.65%	0.48%	2.22%	1.48%	-	-
Horiz. %	135.26%	131.17%	117.42%	104.23%	103.74%	101.48%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.76	1.50	0.78	0.70	0.84	0.94	1.00	-
P/RPS	0.93	0.86	0.21	0.21	0.26	0.31	0.32	19.45%
YoY %	8.14%	309.52%	0.00%	-19.23%	-16.13%	-3.12%	-	-
Horiz. %	290.62%	268.75%	65.62%	65.62%	81.25%	96.88%	100.00%	-
P/EPS	8.86	7.00	2.37	6.47	7.54	8.92	10.00	-1.99%
YoY %	26.57%	195.36%	-63.37%	-14.19%	-15.47%	-10.80%	-	-
Horiz. %	88.60%	70.00%	23.70%	64.70%	75.40%	89.20%	100.00%	-
EY	11.29	14.29	42.25	15.46	13.26	11.22	10.00	2.04%
YoY %	-20.99%	-66.18%	173.29%	16.59%	18.18%	12.20%	-	-
Horiz. %	112.90%	142.90%	422.50%	154.60%	132.60%	112.20%	100.00%	-
DY	9.66	5.58	19.10	15.64	8.57	7.66	21.27	-12.32%
YoY %	73.12%	-70.79%	22.12%	82.50%	11.88%	-63.99%	-	-
Horiz. %	45.42%	26.23%	89.80%	73.53%	40.29%	36.01%	100.00%	-
P/NAPS	1.38	1.21	0.35	0.36	0.43	0.49	0.53	17.28%
YoY %	14.05%	245.71%	-2.78%	-16.28%	-12.24%	-7.55%	-	-
Horiz. %	260.38%	228.30%	66.04%	67.92%	81.13%	92.45%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	18/05/10	19/05/09	21/05/08	16/05/07	24/05/06	18/05/05	-
Price	1.80	1.76	0.79	0.61	0.78	0.89	0.99	-
P/RPS	0.95	1.01	0.22	0.18	0.24	0.30	0.32	19.87%
YoY %	-5.94%	359.09%	22.22%	-25.00%	-20.00%	-6.25%	-	-
Horiz. %	296.88%	315.62%	68.75%	56.25%	75.00%	93.75%	100.00%	-
P/EPS	9.06	8.21	2.40	5.64	7.00	8.44	9.90	-1.46%
YoY %	10.35%	242.08%	-57.45%	-19.43%	-17.06%	-14.75%	-	-
Horiz. %	91.52%	82.93%	24.24%	56.97%	70.71%	85.25%	100.00%	-
EY	11.03	12.18	41.72	17.74	14.28	11.85	10.10	1.47%
YoY %	-9.44%	-70.81%	135.17%	24.23%	20.51%	17.33%	-	-
Horiz. %	109.21%	120.59%	413.07%	175.64%	141.39%	117.33%	100.00%	-
DY	9.44	4.76	18.86	17.95	9.23	8.09	21.48	-12.79%
YoY %	98.32%	-74.76%	5.07%	94.47%	14.09%	-62.34%	-	-
Horiz. %	43.95%	22.16%	87.80%	83.57%	42.97%	37.66%	100.00%	-
P/NAPS	1.41	1.42	0.36	0.31	0.40	0.46	0.52	18.07%
YoY %	-0.70%	294.44%	16.13%	-22.50%	-13.04%	-11.54%	-	-
Horiz. %	271.15%	273.08%	69.23%	59.62%	76.92%	88.46%	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