[HUPSENG] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -95.39%
YoY- -94.99%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 51,294 47,692 42,499 46,489 48,978 47,247 43,768 11.14%
PBT 2,997 3,124 1,386 801 3,789 3,157 2,052 28.69%
Tax -1,078 -735 -486 -672 -993 -981 -589 49.56%
NP 1,919 2,389 900 129 2,796 2,176 1,463 19.80%
-
NP to SH 1,919 2,389 900 129 2,796 2,176 1,463 19.80%
-
Tax Rate 35.97% 23.53% 35.06% 83.90% 26.21% 31.07% 28.70% -
Total Cost 49,375 45,303 41,599 46,360 46,182 45,071 42,305 10.84%
-
Net Worth 103,745 115,848 113,399 110,236 120,600 117,492 119,918 -9.19%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 8,443 - 4,316 - -
Div Payout % - - - 6,545.45% - 198.35% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,745 115,848 113,399 110,236 120,600 117,492 119,918 -9.19%
NOSH 59,968 60,025 60,000 58,636 60,000 59,944 59,959 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.74% 5.01% 2.12% 0.28% 5.71% 4.61% 3.34% -
ROE 1.85% 2.06% 0.79% 0.12% 2.32% 1.85% 1.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 85.53 79.45 70.83 79.28 81.63 78.82 73.00 11.12%
EPS 3.20 3.98 1.50 0.22 4.66 3.63 2.44 19.79%
DPS 0.00 0.00 0.00 14.40 0.00 7.20 0.00 -
NAPS 1.73 1.93 1.89 1.88 2.01 1.96 2.00 -9.20%
Adjusted Per Share Value based on latest NOSH - 58,636
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.41 5.96 5.31 5.81 6.12 5.91 5.47 11.14%
EPS 0.24 0.30 0.11 0.02 0.35 0.27 0.18 21.12%
DPS 0.00 0.00 0.00 1.06 0.00 0.54 0.00 -
NAPS 0.1297 0.1448 0.1418 0.1378 0.1508 0.1469 0.1499 -9.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.02 1.01 1.00 1.00 0.96 0.96 1.02 -
P/RPS 1.19 1.27 1.41 1.26 1.18 1.22 1.40 -10.25%
P/EPS 31.87 25.38 66.67 454.55 20.60 26.45 41.80 -16.52%
EY 3.14 3.94 1.50 0.22 4.85 3.78 2.39 19.93%
DY 0.00 0.00 0.00 14.40 0.00 7.50 0.00 -
P/NAPS 0.59 0.52 0.53 0.53 0.48 0.49 0.51 10.19%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 18/08/05 18/05/05 22/02/05 24/11/04 19/08/04 20/05/04 -
Price 1.00 1.02 0.99 1.05 0.96 0.97 1.03 -
P/RPS 1.17 1.28 1.40 1.32 1.18 1.23 1.41 -11.68%
P/EPS 31.25 25.63 66.00 477.27 20.60 26.72 42.21 -18.14%
EY 3.20 3.90 1.52 0.21 4.85 3.74 2.37 22.13%
DY 0.00 0.00 0.00 13.71 0.00 7.42 0.00 -
P/NAPS 0.58 0.53 0.52 0.56 0.48 0.49 0.52 7.54%

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