[HUPSENG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 17.88%
YoY- -5.47%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 193,115 198,006 197,876 190,948 188,338 188,462 179,084 5.14%
PBT 6,125 7,118 7,704 9,032 9,964 13,577 12,062 -36.27%
Tax -1,367 -1,580 -1,980 -1,008 -3,157 -2,372 -2,790 -37.76%
NP 4,758 5,538 5,724 8,024 6,807 11,205 9,272 -35.82%
-
NP to SH 4,758 5,538 5,724 8,024 6,807 11,205 9,272 -35.82%
-
Tax Rate 22.32% 22.20% 25.70% 11.16% 31.68% 17.47% 23.13% -
Total Cost 188,357 192,468 192,152 182,924 181,531 177,257 169,812 7.13%
-
Net Worth 114,000 120,057 118,800 117,717 115,774 121,771 117,549 -2.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,380 8,764 - - 4,319 5,758 - -
Div Payout % 92.06% 158.24% - - 63.45% 51.39% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 114,000 120,057 118,800 117,717 115,774 121,771 117,549 -2.01%
NOSH 60,000 60,028 60,000 60,059 59,986 59,985 59,974 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.46% 2.80% 2.89% 4.20% 3.61% 5.95% 5.18% -
ROE 4.17% 4.61% 4.82% 6.82% 5.88% 9.20% 7.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 321.86 329.85 329.79 317.93 313.97 314.18 298.60 5.11%
EPS 7.93 9.23 9.54 13.36 11.35 18.68 15.46 -35.84%
DPS 7.30 14.60 0.00 0.00 7.20 9.60 0.00 -
NAPS 1.90 2.00 1.98 1.96 1.93 2.03 1.96 -2.04%
Adjusted Per Share Value based on latest NOSH - 60,059
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.14 24.75 24.73 23.87 23.54 23.56 22.39 5.13%
EPS 0.59 0.69 0.72 1.00 0.85 1.40 1.16 -36.20%
DPS 0.55 1.10 0.00 0.00 0.54 0.72 0.00 -
NAPS 0.1425 0.1501 0.1485 0.1471 0.1447 0.1522 0.1469 -2.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.69 0.67 0.70 0.84 0.82 0.81 0.89 -
P/RPS 0.21 0.20 0.21 0.26 0.26 0.26 0.30 -21.11%
P/EPS 8.70 7.26 7.34 6.29 7.23 4.34 5.76 31.54%
EY 11.49 13.77 13.63 15.90 13.84 23.06 17.37 -24.02%
DY 10.58 21.79 0.00 0.00 8.78 11.85 0.00 -
P/NAPS 0.36 0.34 0.35 0.43 0.42 0.40 0.45 -13.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 14/11/07 15/08/07 16/05/07 14/02/07 17/11/06 17/08/06 -
Price 0.70 0.67 0.71 0.78 0.86 0.86 0.84 -
P/RPS 0.22 0.20 0.22 0.25 0.27 0.27 0.28 -14.81%
P/EPS 8.83 7.26 7.44 5.84 7.58 4.60 5.43 38.16%
EY 11.33 13.77 13.44 17.13 13.19 21.72 18.40 -27.55%
DY 10.43 21.79 0.00 0.00 8.37 11.16 0.00 -
P/NAPS 0.37 0.34 0.36 0.40 0.45 0.42 0.43 -9.50%

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