[HUPSENG] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -43.16%
YoY- 31.09%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 46,489 48,978 47,247 43,768 44,060 45,807 46,217 0.39%
PBT 801 3,789 3,157 2,052 3,733 5,372 9,239 -80.26%
Tax -672 -993 -981 -589 -1,159 -1,563 -1,947 -50.63%
NP 129 2,796 2,176 1,463 2,574 3,809 7,292 -93.12%
-
NP to SH 129 2,796 2,176 1,463 2,574 3,809 7,292 -93.12%
-
Tax Rate 83.90% 26.21% 31.07% 28.70% 31.05% 29.10% 21.07% -
Total Cost 46,360 46,182 45,071 42,305 41,486 41,998 38,925 12.30%
-
Net Worth 110,236 120,600 117,492 119,918 118,200 121,768 117,632 -4.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,443 - 4,316 - 6,000 - 3,600 76.06%
Div Payout % 6,545.45% - 198.35% - 233.10% - 49.38% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 110,236 120,600 117,492 119,918 118,200 121,768 117,632 -4.21%
NOSH 58,636 60,000 59,944 59,959 60,000 59,984 60,016 -1.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.28% 5.71% 4.61% 3.34% 5.84% 8.32% 15.78% -
ROE 0.12% 2.32% 1.85% 1.22% 2.18% 3.13% 6.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 79.28 81.63 78.82 73.00 73.43 76.37 77.01 1.94%
EPS 0.22 4.66 3.63 2.44 4.29 6.35 12.15 -93.02%
DPS 14.40 0.00 7.20 0.00 10.00 0.00 6.00 78.78%
NAPS 1.88 2.01 1.96 2.00 1.97 2.03 1.96 -2.72%
Adjusted Per Share Value based on latest NOSH - 59,959
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.81 6.12 5.91 5.47 5.51 5.73 5.78 0.34%
EPS 0.02 0.35 0.27 0.18 0.32 0.48 0.91 -92.06%
DPS 1.06 0.00 0.54 0.00 0.75 0.00 0.45 76.57%
NAPS 0.1378 0.1508 0.1469 0.1499 0.1478 0.1522 0.147 -4.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.96 0.96 1.02 1.09 1.00 0.87 -
P/RPS 1.26 1.18 1.22 1.40 1.48 1.31 1.13 7.49%
P/EPS 454.55 20.60 26.45 41.80 25.41 15.75 7.16 1471.50%
EY 0.22 4.85 3.78 2.39 3.94 6.35 13.97 -93.63%
DY 14.40 0.00 7.50 0.00 9.17 0.00 6.90 62.94%
P/NAPS 0.53 0.48 0.49 0.51 0.55 0.49 0.44 13.14%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 24/11/04 19/08/04 20/05/04 01/03/04 20/11/03 27/08/03 -
Price 1.05 0.96 0.97 1.03 1.05 1.10 0.98 -
P/RPS 1.32 1.18 1.23 1.41 1.43 1.44 1.27 2.59%
P/EPS 477.27 20.60 26.72 42.21 24.48 17.32 8.07 1399.30%
EY 0.21 4.85 3.74 2.37 4.09 5.77 12.40 -93.32%
DY 13.71 0.00 7.42 0.00 9.52 0.00 6.12 70.79%
P/NAPS 0.56 0.48 0.49 0.52 0.53 0.54 0.50 7.81%

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