[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -19.0%
YoY- 33.52%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 148,505 98,938 47,737 188,338 141,347 89,542 41,610 133.35%
PBT 5,339 3,852 2,258 9,964 10,183 6,031 2,788 54.14%
Tax -1,185 -990 -252 -3,157 -1,779 -1,395 -666 46.78%
NP 4,154 2,862 2,006 6,807 8,404 4,636 2,122 56.42%
-
NP to SH 4,154 2,862 2,006 6,807 8,404 4,636 2,122 56.42%
-
Tax Rate 22.20% 25.70% 11.16% 31.68% 17.47% 23.13% 23.89% -
Total Cost 144,351 96,076 45,731 181,531 132,943 84,906 39,488 137.11%
-
Net Worth 120,057 118,800 117,717 115,774 121,771 117,549 115,091 2.85%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,573 - - 4,319 4,318 - - -
Div Payout % 158.24% - - 63.45% 51.39% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 120,057 118,800 117,717 115,774 121,771 117,549 115,091 2.85%
NOSH 60,028 60,000 60,059 59,986 59,985 59,974 59,943 0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.80% 2.89% 4.20% 3.61% 5.95% 5.18% 5.10% -
ROE 3.46% 2.41% 1.70% 5.88% 6.90% 3.94% 1.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 247.39 164.90 79.48 313.97 235.63 149.30 69.42 133.12%
EPS 6.92 4.77 3.34 11.35 14.01 7.73 3.54 56.27%
DPS 10.95 0.00 0.00 7.20 7.20 0.00 0.00 -
NAPS 2.00 1.98 1.96 1.93 2.03 1.96 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.56 12.37 5.97 23.54 17.67 11.19 5.20 133.37%
EPS 0.52 0.36 0.25 0.85 1.05 0.58 0.27 54.73%
DPS 0.82 0.00 0.00 0.54 0.54 0.00 0.00 -
NAPS 0.1501 0.1485 0.1471 0.1447 0.1522 0.1469 0.1439 2.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.70 0.84 0.82 0.81 0.89 0.94 -
P/RPS 0.27 0.42 1.06 0.26 0.34 0.60 1.35 -65.76%
P/EPS 9.68 14.68 25.15 7.23 5.78 11.51 26.55 -48.93%
EY 10.33 6.81 3.98 13.84 17.30 8.69 3.77 95.69%
DY 16.34 0.00 0.00 8.78 8.89 0.00 0.00 -
P/NAPS 0.34 0.35 0.43 0.42 0.40 0.45 0.49 -21.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 15/08/07 16/05/07 14/02/07 17/11/06 17/08/06 24/05/06 -
Price 0.67 0.71 0.78 0.86 0.86 0.84 0.89 -
P/RPS 0.27 0.43 0.98 0.27 0.36 0.56 1.28 -64.53%
P/EPS 9.68 14.88 23.35 7.58 6.14 10.87 25.14 -47.04%
EY 10.33 6.72 4.28 13.19 16.29 9.20 3.98 88.75%
DY 16.34 0.00 0.00 8.37 8.37 0.00 0.00 -
P/NAPS 0.34 0.36 0.40 0.45 0.42 0.43 0.46 -18.23%

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