[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -86.29%
YoY- -38.48%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 180,967 141,485 90,191 42,499 186,482 139,993 91,015 57.92%
PBT 7,483 7,507 4,510 1,386 9,799 8,998 5,209 27.23%
Tax -2,385 -2,299 -1,221 -486 -3,235 -2,563 -1,570 32.04%
NP 5,098 5,208 3,289 900 6,564 6,435 3,639 25.12%
-
NP to SH 5,098 5,208 3,289 900 6,564 6,435 3,639 25.12%
-
Tax Rate 31.87% 30.62% 27.07% 35.06% 33.01% 28.48% 30.14% -
Total Cost 175,869 136,277 86,902 41,599 179,918 133,558 87,376 59.21%
-
Net Worth 113,399 103,799 115,835 113,399 112,800 120,543 117,503 -2.33%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,319 - - - 12,960 4,317 4,316 0.04%
Div Payout % 84.74% - - - 197.44% 67.10% 118.62% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 113,399 103,799 115,835 113,399 112,800 120,543 117,503 -2.33%
NOSH 60,000 59,999 60,018 60,000 60,000 59,972 59,950 0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.82% 3.68% 3.65% 2.12% 3.52% 4.60% 4.00% -
ROE 4.50% 5.02% 2.84% 0.79% 5.82% 5.34% 3.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 301.61 235.81 150.27 70.83 310.80 233.43 151.82 57.83%
EPS 8.50 8.68 5.48 1.50 10.94 10.73 6.07 25.08%
DPS 7.20 0.00 0.00 0.00 21.60 7.20 7.20 0.00%
NAPS 1.89 1.73 1.93 1.89 1.88 2.01 1.96 -2.38%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.62 17.69 11.27 5.31 23.31 17.50 11.38 57.89%
EPS 0.64 0.65 0.41 0.11 0.82 0.80 0.45 26.38%
DPS 0.54 0.00 0.00 0.00 1.62 0.54 0.54 0.00%
NAPS 0.1418 0.1297 0.1448 0.1418 0.141 0.1507 0.1469 -2.32%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.94 1.02 1.01 1.00 1.00 0.96 0.96 -
P/RPS 0.31 0.43 0.67 1.41 0.32 0.41 0.63 -37.59%
P/EPS 11.06 11.75 18.43 66.67 9.14 8.95 15.82 -21.17%
EY 9.04 8.51 5.43 1.50 10.94 11.18 6.32 26.86%
DY 7.66 0.00 0.00 0.00 21.60 7.50 7.50 1.41%
P/NAPS 0.50 0.59 0.52 0.53 0.53 0.48 0.49 1.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/03/06 18/11/05 18/08/05 18/05/05 22/02/05 24/11/04 19/08/04 -
Price 0.94 1.00 1.02 0.99 1.05 0.96 0.97 -
P/RPS 0.31 0.42 0.68 1.40 0.34 0.41 0.64 -38.24%
P/EPS 11.06 11.52 18.61 66.00 9.60 8.95 15.98 -21.70%
EY 9.04 8.68 5.37 1.52 10.42 11.18 6.26 27.67%
DY 7.66 0.00 0.00 0.00 20.57 7.50 7.42 2.13%
P/NAPS 0.50 0.58 0.53 0.52 0.56 0.48 0.49 1.35%

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