[HUPSENG] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 9.24%
YoY- 40.95%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 190,948 188,338 188,462 179,084 166,440 180,967 188,646 0.81%
PBT 9,032 9,964 13,577 12,062 11,152 7,483 10,009 -6.62%
Tax -1,008 -3,157 -2,372 -2,790 -2,664 -2,385 -3,065 -52.38%
NP 8,024 6,807 11,205 9,272 8,488 5,098 6,944 10.12%
-
NP to SH 8,024 6,807 11,205 9,272 8,488 5,098 6,944 10.12%
-
Tax Rate 11.16% 31.68% 17.47% 23.13% 23.89% 31.87% 30.62% -
Total Cost 182,924 181,531 177,257 169,812 157,952 175,869 181,702 0.44%
-
Net Worth 117,717 115,774 121,771 117,549 115,091 113,399 103,799 8.75%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,319 5,758 - - 4,319 - -
Div Payout % - 63.45% 51.39% - - 84.74% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 117,717 115,774 121,771 117,549 115,091 113,399 103,799 8.75%
NOSH 60,059 59,986 59,985 59,974 59,943 60,000 59,999 0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.20% 3.61% 5.95% 5.18% 5.10% 2.82% 3.68% -
ROE 6.82% 5.88% 9.20% 7.89% 7.38% 4.50% 6.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 317.93 313.97 314.18 298.60 277.66 301.61 314.41 0.74%
EPS 13.36 11.35 18.68 15.46 14.16 8.50 11.57 10.07%
DPS 0.00 7.20 9.60 0.00 0.00 7.20 0.00 -
NAPS 1.96 1.93 2.03 1.96 1.92 1.89 1.73 8.68%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.87 23.54 23.56 22.39 20.81 22.62 23.58 0.81%
EPS 1.00 0.85 1.40 1.16 1.06 0.64 0.87 9.73%
DPS 0.00 0.54 0.72 0.00 0.00 0.54 0.00 -
NAPS 0.1471 0.1447 0.1522 0.1469 0.1439 0.1418 0.1297 8.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.84 0.82 0.81 0.89 0.94 0.94 1.02 -
P/RPS 0.26 0.26 0.26 0.30 0.34 0.31 0.32 -12.93%
P/EPS 6.29 7.23 4.34 5.76 6.64 11.06 8.81 -20.13%
EY 15.90 13.84 23.06 17.37 15.06 9.04 11.35 25.22%
DY 0.00 8.78 11.85 0.00 0.00 7.66 0.00 -
P/NAPS 0.43 0.42 0.40 0.45 0.49 0.50 0.59 -19.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 14/02/07 17/11/06 17/08/06 24/05/06 21/03/06 18/11/05 -
Price 0.78 0.86 0.86 0.84 0.89 0.94 1.00 -
P/RPS 0.25 0.27 0.27 0.28 0.32 0.31 0.32 -15.18%
P/EPS 5.84 7.58 4.60 5.43 6.29 11.06 8.64 -22.99%
EY 17.13 13.19 21.72 18.40 15.91 9.04 11.57 29.93%
DY 0.00 8.37 11.16 0.00 0.00 7.66 0.00 -
P/NAPS 0.40 0.45 0.42 0.43 0.46 0.50 0.58 -21.95%

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