[HUPSENG] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.03%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 255,984 245,897 243,353 226,563 210,075 218,185 202,032 4.02%
PBT 51,000 45,737 29,613 33,342 34,038 26,339 8,823 33.94%
Tax -13,601 -12,310 -9,481 -9,529 -8,530 -6,570 -2,325 34.21%
NP 37,399 33,427 20,132 23,813 25,508 19,769 6,498 33.85%
-
NP to SH 37,399 33,427 20,132 23,813 25,719 19,769 6,498 33.85%
-
Tax Rate 26.67% 26.91% 32.02% 28.58% 25.06% 24.94% 26.35% -
Total Cost 218,585 212,470 223,221 202,750 184,567 198,416 195,534 1.87%
-
Net Worth 100,000 140,399 142,835 153,459 148,800 133,164 118,263 -2.75%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 28,800 36,007 23,997 20,398 10,050 8,935 6,580 27.88%
Div Payout % 77.01% 107.72% 119.20% 85.66% 39.08% 45.20% 101.26% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 100,000 140,399 142,835 153,459 148,800 133,164 118,263 -2.75%
NOSH 80,000 120,000 120,029 119,890 120,000 59,983 60,032 4.89%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.61% 13.59% 8.27% 10.51% 12.14% 9.06% 3.22% -
ROE 37.40% 23.81% 14.09% 15.52% 17.28% 14.85% 5.49% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 319.98 204.91 202.74 188.98 175.06 363.74 336.54 -0.83%
EPS 46.75 27.86 16.77 19.86 21.43 32.96 10.82 27.60%
DPS 36.00 30.00 20.00 17.00 8.38 14.90 10.95 21.92%
NAPS 1.25 1.17 1.19 1.28 1.24 2.22 1.97 -7.29%
Adjusted Per Share Value based on latest NOSH - 119,890
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 32.00 30.74 30.42 28.32 26.26 27.27 25.25 4.02%
EPS 4.67 4.18 2.52 2.98 3.21 2.47 0.81 33.88%
DPS 3.60 4.50 3.00 2.55 1.26 1.12 0.82 27.94%
NAPS 0.125 0.1755 0.1785 0.1918 0.186 0.1665 0.1478 -2.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 7.80 3.49 1.95 1.76 1.50 0.78 0.70 -
P/RPS 2.44 1.70 0.96 0.93 0.86 0.21 0.21 50.46%
P/EPS 16.68 12.53 11.63 8.86 7.00 2.37 6.47 17.08%
EY 5.99 7.98 8.60 11.29 14.29 42.25 15.46 -14.61%
DY 4.62 8.60 10.26 9.66 5.58 19.10 15.64 -18.38%
P/NAPS 6.24 2.98 1.64 1.38 1.21 0.35 0.36 60.83%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 15/05/13 16/05/12 25/05/11 18/05/10 19/05/09 21/05/08 -
Price 1.15 3.72 2.34 1.80 1.76 0.79 0.61 -
P/RPS 0.36 1.82 1.15 0.95 1.01 0.22 0.18 12.24%
P/EPS 2.46 13.35 13.95 9.06 8.21 2.40 5.64 -12.90%
EY 40.65 7.49 7.17 11.03 12.18 41.72 17.74 14.81%
DY 31.30 8.06 8.55 9.44 4.76 18.86 17.95 9.70%
P/NAPS 0.92 3.18 1.97 1.41 1.42 0.36 0.31 19.86%

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