[HUPSENG] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.06%
YoY- 30.1%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 245,897 243,353 226,563 210,075 218,185 202,032 194,465 3.98%
PBT 45,737 29,613 33,342 34,038 26,339 8,823 9,434 30.06%
Tax -12,310 -9,481 -9,529 -8,530 -6,570 -2,325 -2,743 28.40%
NP 33,427 20,132 23,813 25,508 19,769 6,498 6,691 30.71%
-
NP to SH 33,427 20,132 23,813 25,719 19,769 6,498 6,691 30.71%
-
Tax Rate 26.91% 32.02% 28.58% 25.06% 24.94% 26.35% 29.08% -
Total Cost 212,470 223,221 202,750 184,567 198,416 195,534 187,774 2.07%
-
Net Worth 140,399 142,835 153,459 148,800 133,164 118,263 117,717 2.97%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 36,007 23,997 20,398 10,050 8,935 6,580 4,319 42.35%
Div Payout % 107.72% 119.20% 85.66% 39.08% 45.20% 101.26% 64.56% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 140,399 142,835 153,459 148,800 133,164 118,263 117,717 2.97%
NOSH 120,000 120,029 119,890 120,000 59,983 60,032 60,059 12.21%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.59% 8.27% 10.51% 12.14% 9.06% 3.22% 3.44% -
ROE 23.81% 14.09% 15.52% 17.28% 14.85% 5.49% 5.68% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 204.91 202.74 188.98 175.06 363.74 336.54 323.79 -7.33%
EPS 27.86 16.77 19.86 21.43 32.96 10.82 11.14 16.49%
DPS 30.00 20.00 17.00 8.38 14.90 10.95 7.20 26.82%
NAPS 1.17 1.19 1.28 1.24 2.22 1.97 1.96 -8.23%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.74 30.42 28.32 26.26 27.27 25.25 24.31 3.98%
EPS 4.18 2.52 2.98 3.21 2.47 0.81 0.84 30.63%
DPS 4.50 3.00 2.55 1.26 1.12 0.82 0.54 42.34%
NAPS 0.1755 0.1785 0.1918 0.186 0.1665 0.1478 0.1471 2.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.49 1.95 1.76 1.50 0.78 0.70 0.84 -
P/RPS 1.70 0.96 0.93 0.86 0.21 0.21 0.26 36.70%
P/EPS 12.53 11.63 8.86 7.00 2.37 6.47 7.54 8.82%
EY 7.98 8.60 11.29 14.29 42.25 15.46 13.26 -8.10%
DY 8.60 10.26 9.66 5.58 19.10 15.64 8.57 0.05%
P/NAPS 2.98 1.64 1.38 1.21 0.35 0.36 0.43 38.03%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 16/05/12 25/05/11 18/05/10 19/05/09 21/05/08 16/05/07 -
Price 3.72 2.34 1.80 1.76 0.79 0.61 0.78 -
P/RPS 1.82 1.15 0.95 1.01 0.22 0.18 0.24 40.12%
P/EPS 13.35 13.95 9.06 8.21 2.40 5.64 7.00 11.34%
EY 7.49 7.17 11.03 12.18 41.72 17.74 14.28 -10.18%
DY 8.06 8.55 9.44 4.76 18.86 17.95 9.23 -2.23%
P/NAPS 3.18 1.97 1.41 1.42 0.36 0.31 0.40 41.22%

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