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

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 36.57%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 226,563 210,075 218,185 202,032 194,465 180,078 185,213 3.41%
PBT 33,342 34,038 26,339 8,823 9,434 8,885 9,133 24.07%
Tax -9,529 -8,530 -6,570 -2,325 -2,743 -2,565 -3,132 20.36%
NP 23,813 25,508 19,769 6,498 6,691 6,320 6,001 25.81%
-
NP to SH 23,813 25,719 19,769 6,498 6,691 6,320 6,001 25.81%
-
Tax Rate 28.58% 25.06% 24.94% 26.35% 29.08% 28.87% 34.29% -
Total Cost 202,750 184,567 198,416 195,534 187,774 173,758 179,212 2.07%
-
Net Worth 153,459 148,800 133,164 118,263 117,717 115,091 113,399 5.16%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 20,398 10,050 8,935 6,580 4,319 4,317 12,759 8.13%
Div Payout % 85.66% 39.08% 45.20% 101.26% 64.56% 68.32% 212.63% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 153,459 148,800 133,164 118,263 117,717 115,091 113,399 5.16%
NOSH 119,890 120,000 59,983 60,032 60,059 59,943 60,000 12.22%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.51% 12.14% 9.06% 3.22% 3.44% 3.51% 3.24% -
ROE 15.52% 17.28% 14.85% 5.49% 5.68% 5.49% 5.29% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 188.98 175.06 363.74 336.54 323.79 300.41 308.69 -7.84%
EPS 19.86 21.43 32.96 10.82 11.14 10.54 10.00 12.10%
DPS 17.00 8.38 14.90 10.95 7.20 7.20 21.27 -3.66%
NAPS 1.28 1.24 2.22 1.97 1.96 1.92 1.89 -6.28%
Adjusted Per Share Value based on latest NOSH - 60,032
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 28.32 26.26 27.27 25.25 24.31 22.51 23.15 3.41%
EPS 2.98 3.21 2.47 0.81 0.84 0.79 0.75 25.83%
DPS 2.55 1.26 1.12 0.82 0.54 0.54 1.59 8.18%
NAPS 0.1918 0.186 0.1665 0.1478 0.1471 0.1439 0.1418 5.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
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%
P/EPS 8.86 7.00 2.37 6.47 7.54 8.92 10.00 -1.99%
EY 11.29 14.29 42.25 15.46 13.26 11.22 10.00 2.04%
DY 9.66 5.58 19.10 15.64 8.57 7.66 21.27 -12.32%
P/NAPS 1.38 1.21 0.35 0.36 0.43 0.49 0.53 17.28%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
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%
P/EPS 9.06 8.21 2.40 5.64 7.00 8.44 9.90 -1.46%
EY 11.03 12.18 41.72 17.74 14.28 11.85 10.10 1.47%
DY 9.44 4.76 18.86 17.95 9.23 8.09 21.48 -12.79%
P/NAPS 1.41 1.42 0.36 0.31 0.40 0.46 0.52 18.07%

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