[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.54%
YoY- -30.1%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 173,238 120,396 56,654 193,115 148,505 98,938 47,737 135.59%
PBT 16,730 11,824 4,956 6,125 5,339 3,852 2,258 278.67%
Tax -4,147 -2,796 -1,210 -1,367 -1,185 -990 -252 543.68%
NP 12,583 9,028 3,746 4,758 4,154 2,862 2,006 238.98%
-
NP to SH 12,583 9,028 3,746 4,758 4,154 2,862 2,006 238.98%
-
Tax Rate 24.79% 23.65% 24.41% 22.32% 22.20% 25.70% 11.16% -
Total Cost 160,655 111,368 52,908 188,357 144,351 96,076 45,731 130.56%
-
Net Worth 126,610 122,972 118,263 114,000 120,057 118,800 117,717 4.96%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,440 - - 4,380 6,573 - - -
Div Payout % 35.29% - - 92.06% 158.24% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 126,610 122,972 118,263 114,000 120,057 118,800 117,717 4.96%
NOSH 60,004 59,986 60,032 60,000 60,028 60,000 60,059 -0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.26% 7.50% 6.61% 2.46% 2.80% 2.89% 4.20% -
ROE 9.94% 7.34% 3.17% 4.17% 3.46% 2.41% 1.70% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 288.71 200.70 94.37 321.86 247.39 164.90 79.48 135.74%
EPS 20.97 15.05 6.24 7.93 6.92 4.77 3.34 239.19%
DPS 7.40 0.00 0.00 7.30 10.95 0.00 0.00 -
NAPS 2.11 2.05 1.97 1.90 2.00 1.98 1.96 5.02%
Adjusted Per Share Value based on latest NOSH - 59,801
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.65 15.05 7.08 24.14 18.56 12.37 5.97 135.48%
EPS 1.57 1.13 0.47 0.59 0.52 0.36 0.25 239.24%
DPS 0.56 0.00 0.00 0.55 0.82 0.00 0.00 -
NAPS 0.1583 0.1537 0.1478 0.1425 0.1501 0.1485 0.1471 4.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 0.64 0.70 0.69 0.67 0.70 0.84 -
P/RPS 0.26 0.32 0.74 0.21 0.27 0.42 1.06 -60.71%
P/EPS 3.58 4.25 11.22 8.70 9.68 14.68 25.15 -72.64%
EY 27.96 23.52 8.91 11.49 10.33 6.81 3.98 265.50%
DY 9.87 0.00 0.00 10.58 16.34 0.00 0.00 -
P/NAPS 0.36 0.31 0.36 0.36 0.34 0.35 0.43 -11.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 14/08/08 21/05/08 20/02/08 14/11/07 15/08/07 16/05/07 -
Price 0.66 2.64 0.61 0.70 0.67 0.71 0.78 -
P/RPS 0.23 1.32 0.65 0.22 0.27 0.43 0.98 -61.85%
P/EPS 3.15 17.54 9.78 8.83 9.68 14.88 23.35 -73.60%
EY 31.77 5.70 10.23 11.33 10.33 6.72 4.28 279.13%
DY 11.21 0.00 0.00 10.43 16.34 0.00 0.00 -
P/NAPS 0.31 1.29 0.31 0.37 0.34 0.36 0.40 -15.58%

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