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

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
TTM Result
Revenue	185,213	186,482	184,053	180,882	179,852	175,812	174,197	4.16%
YoY %	-0.68%	1.32%	1.75%	0.57%	2.30%	0.93%	-	-
Horiz. %	106.32%	107.05%	105.66%	103.84%	103.25%	100.93%	100.00%	-
PBT	9,133	9,799	12,731	14,314	20,396	19,775	20,027	-40.72%
YoY %	-6.80%	-23.03%	-11.06%	-29.82%	3.14%	-1.26%	-	-
Horiz. %	45.60%	48.93%	63.57%	71.47%	101.84%	98.74%	100.00%	-
Tax	-3,132	-3,235	-3,722	-4,292	-5,258	-4,984	-4,949	-26.26%
YoY %	3.18%	13.08%	13.28%	18.37%	-5.50%	-0.71%	-	-
Horiz. %	63.29%	65.37%	75.21%	86.72%	106.24%	100.71%	100.00%	-
NP	6,001	6,564	9,009	10,022	15,138	14,791	15,078	-45.86%
YoY %	-8.58%	-27.14%	-10.11%	-33.80%	2.35%	-1.90%	-	-
Horiz. %	39.80%	43.53%	59.75%	66.47%	100.40%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,001	6,564	9,009	10,022	15,138	14,791	15,078	-45.86%
YoY %	-8.58%	-27.14%	-10.11%	-33.80%	2.35%	-1.90%	-	-
Horiz. %	39.80%	43.53%	59.75%	66.47%	100.40%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.29%	33.01%	29.24%	29.98%	25.78%	25.20%	24.71%	-
YoY %	3.88%	12.89%	-2.47%	16.29%	2.30%	1.98%	-	-
Horiz. %	138.77%	133.59%	118.33%	121.33%	104.33%	101.98%	100.00%	-
Total Cost	179,212	179,918	175,044	170,860	164,714	161,021	159,119	8.24%
YoY %	-0.39%	2.78%	2.45%	3.73%	2.29%	1.20%	-	-
Horiz. %	112.63%	113.07%	110.01%	107.38%	103.52%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,399	110,236	120,600	117,492	119,918	118,200	121,768	-4.63%
YoY %	2.87%	-8.59%	2.65%	-2.02%	1.45%	-2.93%	-	-
Horiz. %	93.13%	90.53%	99.04%	96.49%	98.48%	97.07%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	12,759	12,759	10,316	10,316	9,600	9,600	6,694	53.66%
YoY %	0.00%	23.68%	0.00%	7.46%	0.00%	43.41%	-	-
Horiz. %	190.60%	190.60%	154.11%	154.11%	143.41%	143.41%	100.00%	-
Div Payout %	212.63%	194.39%	114.51%	102.93%	63.42%	64.91%	44.40%	-
YoY %	9.38%	69.76%	11.25%	62.30%	-2.30%	46.19%	-	-
Horiz. %	478.90%	437.82%	257.91%	231.82%	142.84%	146.19%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	113,399	110,236	120,600	117,492	119,918	118,200	121,768	-4.63%
YoY %	2.87%	-8.59%	2.65%	-2.02%	1.45%	-2.93%	-	-
Horiz. %	93.13%	90.53%	99.04%	96.49%	98.48%	97.07%	100.00%	-
NOSH	60,000	58,636	60,000	59,944	59,959	60,000	59,984	0.01%
YoY %	2.33%	-2.27%	0.09%	-0.03%	-0.07%	0.03%	-	-
Horiz. %	100.03%	97.75%	100.03%	99.93%	99.96%	100.03%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	3.24%	3.52%	4.89%	5.54%	8.42%	8.41%	8.66%	-
YoY %	-7.95%	-28.02%	-11.73%	-34.20%	0.12%	-2.89%	-	-
Horiz. %	37.41%	40.65%	56.47%	63.97%	97.23%	97.11%	100.00%	-
ROE	5.29%	5.95%	7.47%	8.53%	12.62%	12.51%	12.38%	-
YoY %	-11.09%	-20.35%	-12.43%	-32.41%	0.88%	1.05%	-	-
Horiz. %	42.73%	48.06%	60.34%	68.90%	101.94%	101.05%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	308.69	318.03	306.76	301.75	299.96	293.02	290.40	4.15%
YoY %	-2.94%	3.67%	1.66%	0.60%	2.37%	0.90%	-	-
Horiz. %	106.30%	109.51%	105.63%	103.91%	103.29%	100.90%	100.00%	-
EPS	10.00	11.19	15.01	16.72	25.25	24.65	25.14	-45.88%
YoY %	-10.63%	-25.45%	-10.23%	-33.78%	2.43%	-1.95%	-	-
Horiz. %	39.78%	44.51%	59.71%	66.51%	100.44%	98.05%	100.00%	-
DPS	21.27	21.76	17.20	17.20	16.00	16.00	11.16	53.66%
YoY %	-2.25%	26.51%	0.00%	7.50%	0.00%	43.37%	-	-
Horiz. %	190.59%	194.98%	154.12%	154.12%	143.37%	143.37%	100.00%	-
NAPS	1.89	1.88	2.01	1.96	2.00	1.97	2.03	-4.64%
YoY %	0.53%	-6.47%	2.55%	-2.00%	1.52%	-2.96%	-	-
Horiz. %	93.10%	92.61%	99.01%	96.55%	98.52%	97.04%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 59,944
RPS	23.15	23.31	23.01	22.61	22.48	21.98	21.77	4.17%
YoY %	-0.69%	1.30%	1.77%	0.58%	2.27%	0.96%	-	-
Horiz. %	106.34%	107.07%	105.70%	103.86%	103.26%	100.96%	100.00%	-
EPS	0.75	0.82	1.13	1.25	1.89	1.85	1.88	-45.77%
YoY %	-8.54%	-27.43%	-9.60%	-33.86%	2.16%	-1.60%	-	-
Horiz. %	39.89%	43.62%	60.11%	66.49%	100.53%	98.40%	100.00%	-
DPS	1.59	1.59	1.29	1.29	1.20	1.20	0.84	52.95%
YoY %	0.00%	23.26%	0.00%	7.50%	0.00%	42.86%	-	-
Horiz. %	189.29%	189.29%	153.57%	153.57%	142.86%	142.86%	100.00%	-
NAPS	0.1418	0.1378	0.1508	0.1469	0.1499	0.1478	0.1522	-4.60%
YoY %	2.90%	-8.62%	2.65%	-2.00%	1.42%	-2.89%	-	-
Horiz. %	93.17%	90.54%	99.08%	96.52%	98.49%	97.11%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
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	0.32	0.31	0.31	0.32	0.34	0.37	0.34	-3.95%
YoY %	3.23%	0.00%	-3.12%	-5.88%	-8.11%	8.82%	-	-
Horiz. %	94.12%	91.18%	91.18%	94.12%	100.00%	108.82%	100.00%	-
P/EPS	10.00	8.93	6.39	5.74	4.04	4.42	3.98	84.71%
YoY %	11.98%	39.75%	11.32%	42.08%	-8.60%	11.06%	-	-
Horiz. %	251.26%	224.37%	160.55%	144.22%	101.51%	111.06%	100.00%	-
EY	10.00	11.19	15.64	17.42	24.75	22.62	25.14	-45.88%
YoY %	-10.63%	-28.45%	-10.22%	-29.62%	9.42%	-10.02%	-	-
Horiz. %	39.78%	44.51%	62.21%	69.29%	98.45%	89.98%	100.00%	-
DY	21.27	21.76	17.92	17.92	15.69	14.68	11.16	53.66%
YoY %	-2.25%	21.43%	0.00%	14.21%	6.88%	31.54%	-	-
Horiz. %	190.59%	194.98%	160.57%	160.57%	140.59%	131.54%	100.00%	-
P/NAPS	0.53	0.53	0.48	0.49	0.51	0.55	0.49	5.36%
YoY %	0.00%	10.42%	-2.04%	-3.92%	-7.27%	12.24%	-	-
Horiz. %	108.16%	108.16%	97.96%	100.00%	104.08%	112.24%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
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	0.32	0.33	0.31	0.32	0.34	0.36	0.38	-10.81%
YoY %	-3.03%	6.45%	-3.12%	-5.88%	-5.56%	-5.26%	-	-
Horiz. %	84.21%	86.84%	81.58%	84.21%	89.47%	94.74%	100.00%	-
P/EPS	9.90	9.38	6.39	5.80	4.08	4.26	4.38	72.14%
YoY %	5.54%	46.79%	10.17%	42.16%	-4.23%	-2.74%	-	-
Horiz. %	226.03%	214.16%	145.89%	132.42%	93.15%	97.26%	100.00%	-
EY	10.10	10.66	15.64	17.24	24.51	23.48	22.85	-41.94%
YoY %	-5.25%	-31.84%	-9.28%	-29.66%	4.39%	2.76%	-	-
Horiz. %	44.20%	46.65%	68.45%	75.45%	107.26%	102.76%	100.00%	-
DY	21.48	20.72	17.92	17.73	15.53	15.24	10.15	64.75%
YoY %	3.67%	15.62%	1.07%	14.17%	1.90%	50.15%	-	-
Horiz. %	211.63%	204.14%	176.55%	174.68%	153.00%	150.15%	100.00%	-
P/NAPS	0.52	0.56	0.48	0.49	0.52	0.53	0.54	-2.48%
YoY %	-7.14%	16.67%	-2.04%	-5.77%	-1.89%	-1.85%	-	-
Horiz. %	96.30%	103.70%	88.89%	90.74%	96.30%	98.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos