[HUPSENG] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.01%
YoY- 204.23%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 243,353 226,563 210,075 218,185 202,032 194,465 180,078 5.14%
PBT 29,613 33,342 34,038 26,339 8,823 9,434 8,885 22.19%
Tax -9,481 -9,529 -8,530 -6,570 -2,325 -2,743 -2,565 24.32%
NP 20,132 23,813 25,508 19,769 6,498 6,691 6,320 21.27%
-
NP to SH 20,132 23,813 25,719 19,769 6,498 6,691 6,320 21.27%
-
Tax Rate 32.02% 28.58% 25.06% 24.94% 26.35% 29.08% 28.87% -
Total Cost 223,221 202,750 184,567 198,416 195,534 187,774 173,758 4.25%
-
Net Worth 142,835 153,459 148,800 133,164 118,263 117,717 115,091 3.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 23,997 20,398 10,050 8,935 6,580 4,319 4,317 33.06%
Div Payout % 119.20% 85.66% 39.08% 45.20% 101.26% 64.56% 68.32% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 142,835 153,459 148,800 133,164 118,263 117,717 115,091 3.66%
NOSH 120,029 119,890 120,000 59,983 60,032 60,059 59,943 12.25%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.27% 10.51% 12.14% 9.06% 3.22% 3.44% 3.51% -
ROE 14.09% 15.52% 17.28% 14.85% 5.49% 5.68% 5.49% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 202.74 188.98 175.06 363.74 336.54 323.79 300.41 -6.33%
EPS 16.77 19.86 21.43 32.96 10.82 11.14 10.54 8.04%
DPS 20.00 17.00 8.38 14.90 10.95 7.20 7.20 18.54%
NAPS 1.19 1.28 1.24 2.22 1.97 1.96 1.92 -7.65%
Adjusted Per Share Value based on latest NOSH - 59,983
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.42 28.32 26.26 27.27 25.25 24.31 22.51 5.14%
EPS 2.52 2.98 3.21 2.47 0.81 0.84 0.79 21.30%
DPS 3.00 2.55 1.26 1.12 0.82 0.54 0.54 33.04%
NAPS 0.1785 0.1918 0.186 0.1665 0.1478 0.1471 0.1439 3.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.95 1.76 1.50 0.78 0.70 0.84 0.94 -
P/RPS 0.96 0.93 0.86 0.21 0.21 0.26 0.31 20.71%
P/EPS 11.63 8.86 7.00 2.37 6.47 7.54 8.92 4.51%
EY 8.60 11.29 14.29 42.25 15.46 13.26 11.22 -4.33%
DY 10.26 9.66 5.58 19.10 15.64 8.57 7.66 4.98%
P/NAPS 1.64 1.38 1.21 0.35 0.36 0.43 0.49 22.28%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 25/05/11 18/05/10 19/05/09 21/05/08 16/05/07 24/05/06 -
Price 2.34 1.80 1.76 0.79 0.61 0.78 0.89 -
P/RPS 1.15 0.95 1.01 0.22 0.18 0.24 0.30 25.07%
P/EPS 13.95 9.06 8.21 2.40 5.64 7.00 8.44 8.72%
EY 7.17 11.03 12.18 41.72 17.74 14.28 11.85 -8.02%
DY 8.55 9.44 4.76 18.86 17.95 9.23 8.09 0.92%
P/NAPS 1.97 1.41 1.42 0.36 0.31 0.40 0.46 27.40%

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