[HUPSENG] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -19.67%
YoY- -31.37%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,932 41,610 39,482 51,294 47,692 42,499 46,489 2.06%
PBT 3,243 2,788 -24 2,997 3,124 1,386 801 154.67%
Tax -729 -666 -86 -1,078 -735 -486 -672 5.59%
NP 2,514 2,122 -110 1,919 2,389 900 129 628.13%
-
NP to SH 2,514 2,122 -110 1,919 2,389 900 129 628.13%
-
Tax Rate 22.48% 23.89% - 35.97% 23.53% 35.06% 83.90% -
Total Cost 45,418 39,488 39,592 49,375 45,303 41,599 46,360 -1.36%
-
Net Worth 117,600 115,091 113,399 103,745 115,848 113,399 110,236 4.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 8,443 -
Div Payout % - - - - - - 6,545.45% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 117,600 115,091 113,399 103,745 115,848 113,399 110,236 4.41%
NOSH 59,999 59,943 59,999 59,968 60,025 60,000 58,636 1.54%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.24% 5.10% -0.28% 3.74% 5.01% 2.12% 0.28% -
ROE 2.14% 1.84% -0.10% 1.85% 2.06% 0.79% 0.12% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.89 69.42 65.80 85.53 79.45 70.83 79.28 0.51%
EPS 4.19 3.54 -0.18 3.20 3.98 1.50 0.22 617.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.40 -
NAPS 1.96 1.92 1.89 1.73 1.93 1.89 1.88 2.82%
Adjusted Per Share Value based on latest NOSH - 59,968
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.99 5.20 4.94 6.41 5.96 5.31 5.81 2.06%
EPS 0.31 0.27 -0.01 0.24 0.30 0.11 0.02 524.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
NAPS 0.147 0.1439 0.1418 0.1297 0.1448 0.1418 0.1378 4.41%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.89 0.94 0.94 1.02 1.01 1.00 1.00 -
P/RPS 1.11 1.35 1.43 1.19 1.27 1.41 1.26 -8.12%
P/EPS 21.24 26.55 -512.73 31.87 25.38 66.67 454.55 -87.09%
EY 4.71 3.77 -0.20 3.14 3.94 1.50 0.22 675.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.40 -
P/NAPS 0.45 0.49 0.50 0.59 0.52 0.53 0.53 -10.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 24/05/06 21/03/06 18/11/05 18/08/05 18/05/05 22/02/05 -
Price 0.84 0.89 0.94 1.00 1.02 0.99 1.05 -
P/RPS 1.05 1.28 1.43 1.17 1.28 1.40 1.32 -14.18%
P/EPS 20.05 25.14 -512.73 31.25 25.63 66.00 477.27 -87.98%
EY 4.99 3.98 -0.20 3.20 3.90 1.52 0.21 731.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.71 -
P/NAPS 0.43 0.46 0.50 0.58 0.53 0.52 0.56 -16.18%

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