[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -58.38%
YoY- 135.78%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 188,338 141,347 89,542 41,610 180,967 141,485 90,191 63.15%
PBT 9,964 10,183 6,031 2,788 7,483 7,507 4,510 69.38%
Tax -3,157 -1,779 -1,395 -666 -2,385 -2,299 -1,221 88.05%
NP 6,807 8,404 4,636 2,122 5,098 5,208 3,289 62.18%
-
NP to SH 6,807 8,404 4,636 2,122 5,098 5,208 3,289 62.18%
-
Tax Rate 31.68% 17.47% 23.13% 23.89% 31.87% 30.62% 27.07% -
Total Cost 181,531 132,943 84,906 39,488 175,869 136,277 86,902 63.19%
-
Net Worth 115,774 121,771 117,549 115,091 113,399 103,799 115,835 -0.03%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,319 4,318 - - 4,319 - - -
Div Payout % 63.45% 51.39% - - 84.74% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 115,774 121,771 117,549 115,091 113,399 103,799 115,835 -0.03%
NOSH 59,986 59,985 59,974 59,943 60,000 59,999 60,018 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.61% 5.95% 5.18% 5.10% 2.82% 3.68% 3.65% -
ROE 5.88% 6.90% 3.94% 1.84% 4.50% 5.02% 2.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 313.97 235.63 149.30 69.42 301.61 235.81 150.27 63.21%
EPS 11.35 14.01 7.73 3.54 8.50 8.68 5.48 62.26%
DPS 7.20 7.20 0.00 0.00 7.20 0.00 0.00 -
NAPS 1.93 2.03 1.96 1.92 1.89 1.73 1.93 0.00%
Adjusted Per Share Value based on latest NOSH - 59,943
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.54 17.67 11.19 5.20 22.62 17.69 11.27 63.18%
EPS 0.85 1.05 0.58 0.27 0.64 0.65 0.41 62.37%
DPS 0.54 0.54 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.1447 0.1522 0.1469 0.1439 0.1418 0.1297 0.1448 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.82 0.81 0.89 0.94 0.94 1.02 1.01 -
P/RPS 0.26 0.34 0.60 1.35 0.31 0.43 0.67 -46.70%
P/EPS 7.23 5.78 11.51 26.55 11.06 11.75 18.43 -46.31%
EY 13.84 17.30 8.69 3.77 9.04 8.51 5.43 86.27%
DY 8.78 8.89 0.00 0.00 7.66 0.00 0.00 -
P/NAPS 0.42 0.40 0.45 0.49 0.50 0.59 0.52 -13.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 17/11/06 17/08/06 24/05/06 21/03/06 18/11/05 18/08/05 -
Price 0.86 0.86 0.84 0.89 0.94 1.00 1.02 -
P/RPS 0.27 0.36 0.56 1.28 0.31 0.42 0.68 -45.88%
P/EPS 7.58 6.14 10.87 25.14 11.06 11.52 18.61 -44.96%
EY 13.19 16.29 9.20 3.98 9.04 8.68 5.37 81.74%
DY 8.37 8.37 0.00 0.00 7.66 0.00 0.00 -
P/NAPS 0.45 0.42 0.43 0.46 0.50 0.58 0.53 -10.30%

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