[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -26.58%
YoY- -22.33%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 188,462 179,084 166,440 180,967 188,646 180,382 169,996 7.10%
PBT 13,577 12,062 11,152 7,483 10,009 9,020 5,544 81.58%
Tax -2,372 -2,790 -2,664 -2,385 -3,065 -2,442 -1,944 14.17%
NP 11,205 9,272 8,488 5,098 6,944 6,578 3,600 113.02%
-
NP to SH 11,205 9,272 8,488 5,098 6,944 6,578 3,600 113.02%
-
Tax Rate 17.47% 23.13% 23.89% 31.87% 30.62% 27.07% 35.06% -
Total Cost 177,257 169,812 157,952 175,869 181,702 173,804 166,396 4.30%
-
Net Worth 121,771 117,549 115,091 113,399 103,799 115,835 113,399 4.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,758 - - 4,319 - - - -
Div Payout % 51.39% - - 84.74% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 121,771 117,549 115,091 113,399 103,799 115,835 113,399 4.85%
NOSH 59,985 59,974 59,943 60,000 59,999 60,018 60,000 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.95% 5.18% 5.10% 2.82% 3.68% 3.65% 2.12% -
ROE 9.20% 7.89% 7.38% 4.50% 6.69% 5.68% 3.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 314.18 298.60 277.66 301.61 314.41 300.55 283.33 7.12%
EPS 18.68 15.46 14.16 8.50 11.57 10.96 6.00 113.06%
DPS 9.60 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 2.03 1.96 1.92 1.89 1.73 1.93 1.89 4.87%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.56 22.39 20.81 22.62 23.58 22.55 21.25 7.11%
EPS 1.40 1.16 1.06 0.64 0.87 0.82 0.45 112.96%
DPS 0.72 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.1522 0.1469 0.1439 0.1418 0.1297 0.1448 0.1418 4.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.81 0.89 0.94 0.94 1.02 1.01 1.00 -
P/RPS 0.26 0.30 0.34 0.31 0.32 0.34 0.35 -17.96%
P/EPS 4.34 5.76 6.64 11.06 8.81 9.22 16.67 -59.19%
EY 23.06 17.37 15.06 9.04 11.35 10.85 6.00 145.16%
DY 11.85 0.00 0.00 7.66 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.49 0.50 0.59 0.52 0.53 -17.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 17/08/06 24/05/06 21/03/06 18/11/05 18/08/05 18/05/05 -
Price 0.86 0.84 0.89 0.94 1.00 1.02 0.99 -
P/RPS 0.27 0.28 0.32 0.31 0.32 0.34 0.35 -15.87%
P/EPS 4.60 5.43 6.29 11.06 8.64 9.31 16.50 -57.29%
EY 21.72 18.40 15.91 9.04 11.57 10.75 6.06 134.02%
DY 11.16 0.00 0.00 7.66 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.46 0.50 0.58 0.53 0.52 -13.25%

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