[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.24%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 240,792 226,616 193,115 198,006 197,876 190,948 188,338 17.81%
PBT 23,648 19,824 6,125 7,118 7,704 9,032 9,964 78.02%
Tax -5,592 -4,840 -1,367 -1,580 -1,980 -1,008 -3,157 46.44%
NP 18,056 14,984 4,758 5,538 5,724 8,024 6,807 91.73%
-
NP to SH 18,056 14,984 4,758 5,538 5,724 8,024 6,807 91.73%
-
Tax Rate 23.65% 24.41% 22.32% 22.20% 25.70% 11.16% 31.68% -
Total Cost 222,736 211,632 188,357 192,468 192,152 182,924 181,531 14.62%
-
Net Worth 122,972 118,263 114,000 120,057 118,800 117,717 115,774 4.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,380 8,764 - - 4,319 -
Div Payout % - - 92.06% 158.24% - - 63.45% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 122,972 118,263 114,000 120,057 118,800 117,717 115,774 4.10%
NOSH 59,986 60,032 60,000 60,028 60,000 60,059 59,986 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.50% 6.61% 2.46% 2.80% 2.89% 4.20% 3.61% -
ROE 14.68% 12.67% 4.17% 4.61% 4.82% 6.82% 5.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 401.41 377.49 321.86 329.85 329.79 317.93 313.97 17.81%
EPS 30.10 24.96 7.93 9.23 9.54 13.36 11.35 91.70%
DPS 0.00 0.00 7.30 14.60 0.00 0.00 7.20 -
NAPS 2.05 1.97 1.90 2.00 1.98 1.96 1.93 4.10%
Adjusted Per Share Value based on latest NOSH - 60,093
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.10 28.33 24.14 24.75 24.73 23.87 23.54 17.82%
EPS 2.26 1.87 0.59 0.69 0.72 1.00 0.85 92.03%
DPS 0.00 0.00 0.55 1.10 0.00 0.00 0.54 -
NAPS 0.1537 0.1478 0.1425 0.1501 0.1485 0.1471 0.1447 4.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.70 0.69 0.67 0.70 0.84 0.82 -
P/RPS 0.16 0.19 0.21 0.20 0.21 0.26 0.26 -27.67%
P/EPS 2.13 2.80 8.70 7.26 7.34 6.29 7.23 -55.75%
EY 47.03 35.66 11.49 13.77 13.63 15.90 13.84 126.19%
DY 0.00 0.00 10.58 21.79 0.00 0.00 8.78 -
P/NAPS 0.31 0.36 0.36 0.34 0.35 0.43 0.42 -18.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 21/05/08 20/02/08 14/11/07 15/08/07 16/05/07 14/02/07 -
Price 2.64 0.61 0.70 0.67 0.71 0.78 0.86 -
P/RPS 0.66 0.16 0.22 0.20 0.22 0.25 0.27 81.56%
P/EPS 8.77 2.44 8.83 7.26 7.44 5.84 7.58 10.21%
EY 11.40 40.92 11.33 13.77 13.44 17.13 13.19 -9.27%
DY 0.00 0.00 10.43 21.79 0.00 0.00 8.37 -
P/NAPS 1.29 0.31 0.37 0.34 0.36 0.40 0.45 101.92%

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