[HUPSENG] QoQ Cumulative 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- 45.14%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 120,396 56,654 193,115 148,505 98,938 47,737 188,338 -25.81%
PBT 11,824 4,956 6,125 5,339 3,852 2,258 9,964 12.09%
Tax -2,796 -1,210 -1,367 -1,185 -990 -252 -3,157 -7.78%
NP 9,028 3,746 4,758 4,154 2,862 2,006 6,807 20.73%
-
NP to SH 9,028 3,746 4,758 4,154 2,862 2,006 6,807 20.73%
-
Tax Rate 23.65% 24.41% 22.32% 22.20% 25.70% 11.16% 31.68% -
Total Cost 111,368 52,908 188,357 144,351 96,076 45,731 181,531 -27.82%
-
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 6,573 - - 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 7.34% 3.17% 4.17% 3.46% 2.41% 1.70% 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 200.70 94.37 321.86 247.39 164.90 79.48 313.97 -25.81%
EPS 15.05 6.24 7.93 6.92 4.77 3.34 11.35 20.71%
DPS 0.00 0.00 7.30 10.95 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 15.05 7.08 24.14 18.56 12.37 5.97 23.54 -25.80%
EPS 1.13 0.47 0.59 0.52 0.36 0.25 0.85 20.92%
DPS 0.00 0.00 0.55 0.82 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 0.32 0.74 0.21 0.27 0.42 1.06 0.26 14.86%
P/EPS 4.25 11.22 8.70 9.68 14.68 25.15 7.23 -29.85%
EY 23.52 8.91 11.49 10.33 6.81 3.98 13.84 42.45%
DY 0.00 0.00 10.58 16.34 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 1.32 0.65 0.22 0.27 0.43 0.98 0.27 188.33%
P/EPS 17.54 9.78 8.83 9.68 14.88 23.35 7.58 75.03%
EY 5.70 10.23 11.33 10.33 6.72 4.28 13.19 -42.86%
DY 0.00 0.00 10.43 16.34 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