[HUPSENG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 58.35%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,542 41,610 180,967 141,485 90,191 42,499 186,482 -38.76%
PBT 6,031 2,788 7,483 7,507 4,510 1,386 9,799 -27.70%
Tax -1,395 -666 -2,385 -2,299 -1,221 -486 -3,235 -43.01%
NP 4,636 2,122 5,098 5,208 3,289 900 6,564 -20.74%
-
NP to SH 4,636 2,122 5,098 5,208 3,289 900 6,564 -20.74%
-
Tax Rate 23.13% 23.89% 31.87% 30.62% 27.07% 35.06% 33.01% -
Total Cost 84,906 39,488 175,869 136,277 86,902 41,599 179,918 -39.46%
-
Net Worth 117,549 115,091 113,399 103,799 115,835 113,399 112,800 2.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,319 - - - 12,960 -
Div Payout % - - 84.74% - - - 197.44% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 117,549 115,091 113,399 103,799 115,835 113,399 112,800 2.79%
NOSH 59,974 59,943 60,000 59,999 60,018 60,000 60,000 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.18% 5.10% 2.82% 3.68% 3.65% 2.12% 3.52% -
ROE 3.94% 1.84% 4.50% 5.02% 2.84% 0.79% 5.82% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 149.30 69.42 301.61 235.81 150.27 70.83 310.80 -38.74%
EPS 7.73 3.54 8.50 8.68 5.48 1.50 10.94 -20.71%
DPS 0.00 0.00 7.20 0.00 0.00 0.00 21.60 -
NAPS 1.96 1.92 1.89 1.73 1.93 1.89 1.88 2.82%
Adjusted Per Share Value based on latest NOSH - 59,968
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.19 5.20 22.62 17.69 11.27 5.31 23.31 -38.77%
EPS 0.58 0.27 0.64 0.65 0.41 0.11 0.82 -20.66%
DPS 0.00 0.00 0.54 0.00 0.00 0.00 1.62 -
NAPS 0.1469 0.1439 0.1418 0.1297 0.1448 0.1418 0.141 2.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.89 0.94 0.94 1.02 1.01 1.00 1.00 -
P/RPS 0.60 1.35 0.31 0.43 0.67 1.41 0.32 52.23%
P/EPS 11.51 26.55 11.06 11.75 18.43 66.67 9.14 16.66%
EY 8.69 3.77 9.04 8.51 5.43 1.50 10.94 -14.26%
DY 0.00 0.00 7.66 0.00 0.00 0.00 21.60 -
P/NAPS 0.45 0.49 0.50 0.59 0.52 0.53 0.53 -10.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 24/05/06 21/03/06 18/11/05 18/08/05 18/05/05 22/02/05 -
Price 0.84 0.89 0.94 1.00 1.02 0.99 1.05 -
P/RPS 0.56 1.28 0.31 0.42 0.68 1.40 0.34 39.59%
P/EPS 10.87 25.14 11.06 11.52 18.61 66.00 9.60 8.66%
EY 9.20 3.98 9.04 8.68 5.37 1.52 10.42 -7.98%
DY 0.00 0.00 7.66 0.00 0.00 0.00 20.57 -
P/NAPS 0.43 0.46 0.50 0.58 0.53 0.52 0.56 -16.18%

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