[HUPSENG] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 48.74%
YoY- -70.16%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 42,499 46,489 48,978 47,247 43,768 44,060 45,807 -4.86%
PBT 1,386 801 3,789 3,157 2,052 3,733 5,372 -59.43%
Tax -486 -672 -993 -981 -589 -1,159 -1,563 -54.07%
NP 900 129 2,796 2,176 1,463 2,574 3,809 -61.74%
-
NP to SH 900 129 2,796 2,176 1,463 2,574 3,809 -61.74%
-
Tax Rate 35.06% 83.90% 26.21% 31.07% 28.70% 31.05% 29.10% -
Total Cost 41,599 46,360 46,182 45,071 42,305 41,486 41,998 -0.63%
-
Net Worth 113,399 110,236 120,600 117,492 119,918 118,200 121,768 -4.63%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 8,443 - 4,316 - 6,000 - -
Div Payout % - 6,545.45% - 198.35% - 233.10% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 113,399 110,236 120,600 117,492 119,918 118,200 121,768 -4.63%
NOSH 60,000 58,636 60,000 59,944 59,959 60,000 59,984 0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.12% 0.28% 5.71% 4.61% 3.34% 5.84% 8.32% -
ROE 0.79% 0.12% 2.32% 1.85% 1.22% 2.18% 3.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 70.83 79.28 81.63 78.82 73.00 73.43 76.37 -4.89%
EPS 1.50 0.22 4.66 3.63 2.44 4.29 6.35 -61.75%
DPS 0.00 14.40 0.00 7.20 0.00 10.00 0.00 -
NAPS 1.89 1.88 2.01 1.96 2.00 1.97 2.03 -4.64%
Adjusted Per Share Value based on latest NOSH - 59,944
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.31 5.81 6.12 5.91 5.47 5.51 5.73 -4.94%
EPS 0.11 0.02 0.35 0.27 0.18 0.32 0.48 -62.51%
DPS 0.00 1.06 0.00 0.54 0.00 0.75 0.00 -
NAPS 0.1418 0.1378 0.1508 0.1469 0.1499 0.1478 0.1522 -4.60%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.00 0.96 0.96 1.02 1.09 1.00 -
P/RPS 1.41 1.26 1.18 1.22 1.40 1.48 1.31 5.02%
P/EPS 66.67 454.55 20.60 26.45 41.80 25.41 15.75 161.44%
EY 1.50 0.22 4.85 3.78 2.39 3.94 6.35 -61.75%
DY 0.00 14.40 0.00 7.50 0.00 9.17 0.00 -
P/NAPS 0.53 0.53 0.48 0.49 0.51 0.55 0.49 5.36%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 22/02/05 24/11/04 19/08/04 20/05/04 01/03/04 20/11/03 -
Price 0.99 1.05 0.96 0.97 1.03 1.05 1.10 -
P/RPS 1.40 1.32 1.18 1.23 1.41 1.43 1.44 -1.85%
P/EPS 66.00 477.27 20.60 26.72 42.21 24.48 17.32 143.76%
EY 1.52 0.21 4.85 3.74 2.37 4.09 5.77 -58.87%
DY 0.00 13.71 0.00 7.42 0.00 9.52 0.00 -
P/NAPS 0.52 0.56 0.48 0.49 0.52 0.53 0.54 -2.48%

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