[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -23.5%
YoY- -55.62%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 188,646 180,382 169,996 186,482 186,657 182,030 175,072 5.09%
PBT 10,009 9,020 5,544 9,799 11,997 10,418 8,208 14.12%
Tax -3,065 -2,442 -1,944 -3,235 -3,417 -3,140 -2,356 19.15%
NP 6,944 6,578 3,600 6,564 8,580 7,278 5,852 12.07%
-
NP to SH 6,944 6,578 3,600 6,564 8,580 7,278 5,852 12.07%
-
Tax Rate 30.62% 27.07% 35.06% 33.01% 28.48% 30.14% 28.70% -
Total Cost 181,702 173,804 166,396 179,918 178,077 174,752 169,220 4.85%
-
Net Worth 103,799 115,835 113,399 112,800 120,543 117,503 119,918 -9.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 12,960 5,757 8,632 - -
Div Payout % - - - 197.44% 67.10% 118.62% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,799 115,835 113,399 112,800 120,543 117,503 119,918 -9.16%
NOSH 59,999 60,018 60,000 60,000 59,972 59,950 59,959 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.68% 3.65% 2.12% 3.52% 4.60% 4.00% 3.34% -
ROE 6.69% 5.68% 3.17% 5.82% 7.12% 6.19% 4.88% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 314.41 300.55 283.33 310.80 311.24 303.63 291.99 5.05%
EPS 11.57 10.96 6.00 10.94 14.31 12.14 9.76 11.99%
DPS 0.00 0.00 0.00 21.60 9.60 14.40 0.00 -
NAPS 1.73 1.93 1.89 1.88 2.01 1.96 2.00 -9.20%
Adjusted Per Share Value based on latest NOSH - 58,636
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.58 22.55 21.25 23.31 23.33 22.75 21.88 5.11%
EPS 0.87 0.82 0.45 0.82 1.07 0.91 0.73 12.39%
DPS 0.00 0.00 0.00 1.62 0.72 1.08 0.00 -
NAPS 0.1297 0.1448 0.1418 0.141 0.1507 0.1469 0.1499 -9.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.02 1.01 1.00 1.00 0.96 0.96 1.02 -
P/RPS 0.32 0.34 0.35 0.32 0.31 0.32 0.35 -5.79%
P/EPS 8.81 9.22 16.67 9.14 6.71 7.91 10.45 -10.74%
EY 11.35 10.85 6.00 10.94 14.90 12.65 9.57 12.03%
DY 0.00 0.00 0.00 21.60 10.00 15.00 0.00 -
P/NAPS 0.59 0.52 0.53 0.53 0.48 0.49 0.51 10.19%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 18/08/05 18/05/05 22/02/05 24/11/04 19/08/04 20/05/04 -
Price 1.00 1.02 0.99 1.05 0.96 0.97 1.03 -
P/RPS 0.32 0.34 0.35 0.34 0.31 0.32 0.35 -5.79%
P/EPS 8.64 9.31 16.50 9.60 6.71 7.99 10.55 -12.45%
EY 11.57 10.75 6.06 10.42 14.90 12.52 9.48 14.19%
DY 0.00 0.00 0.00 20.57 10.00 14.85 0.00 -
P/NAPS 0.58 0.53 0.52 0.56 0.48 0.49 0.52 7.54%

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