[HUPSENG] QoQ Cumulative 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- 2.0%
YoY- -55.62%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 141,485 90,191 42,499 186,482 139,993 91,015 43,768 118.47%
PBT 7,507 4,510 1,386 9,799 8,998 5,209 2,052 137.23%
Tax -2,299 -1,221 -486 -3,235 -2,563 -1,570 -589 147.69%
NP 5,208 3,289 900 6,564 6,435 3,639 1,463 132.96%
-
NP to SH 5,208 3,289 900 6,564 6,435 3,639 1,463 132.96%
-
Tax Rate 30.62% 27.07% 35.06% 33.01% 28.48% 30.14% 28.70% -
Total Cost 136,277 86,902 41,599 179,918 133,558 87,376 42,305 117.96%
-
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 4,317 4,316 - -
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 5.02% 2.84% 0.79% 5.82% 5.34% 3.10% 1.22% -
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 235.81 150.27 70.83 310.80 233.43 151.82 73.00 118.36%
EPS 8.68 5.48 1.50 10.94 10.73 6.07 2.44 132.85%
DPS 0.00 0.00 0.00 21.60 7.20 7.20 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 17.69 11.27 5.31 23.31 17.50 11.38 5.47 118.53%
EPS 0.65 0.41 0.11 0.82 0.80 0.45 0.18 135.19%
DPS 0.00 0.00 0.00 1.62 0.54 0.54 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 0.43 0.67 1.41 0.32 0.41 0.63 1.40 -54.44%
P/EPS 11.75 18.43 66.67 9.14 8.95 15.82 41.80 -57.05%
EY 8.51 5.43 1.50 10.94 11.18 6.32 2.39 132.99%
DY 0.00 0.00 0.00 21.60 7.50 7.50 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 0.42 0.68 1.40 0.34 0.41 0.64 1.41 -55.36%
P/EPS 11.52 18.61 66.00 9.60 8.95 15.98 42.21 -57.89%
EY 8.68 5.37 1.52 10.42 11.18 6.26 2.37 137.41%
DY 0.00 0.00 0.00 20.57 7.50 7.42 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