[HUPSENG] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -24.78%
YoY- -21.91%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 202,032 193,115 195,496 197,734 194,465 188,338 180,829 7.66%
PBT 8,823 6,125 5,120 7,785 9,434 9,964 10,159 -8.96%
Tax -2,325 -1,367 -2,563 -2,752 -2,743 -3,157 -1,865 15.81%
NP 6,498 4,758 2,557 5,033 6,691 6,807 8,294 -15.00%
-
NP to SH 6,498 4,758 2,557 5,033 6,691 6,807 8,294 -15.00%
-
Tax Rate 26.35% 22.32% 50.06% 35.35% 29.08% 31.68% 18.36% -
Total Cost 195,534 188,357 192,939 192,701 187,774 181,531 172,535 8.69%
-
Net Worth 118,263 113,623 120,186 118,523 117,717 60,000 121,799 -1.94%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,580 6,580 - 4,319 4,319 4,319 4,319 32.36%
Div Payout % 101.26% 138.30% - 85.83% 64.56% 63.46% 52.09% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 118,263 113,623 120,186 118,523 117,717 60,000 121,799 -1.94%
NOSH 60,032 59,801 60,093 59,860 60,059 60,000 59,999 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.22% 2.46% 1.31% 2.55% 3.44% 3.61% 4.59% -
ROE 5.49% 4.19% 2.13% 4.25% 5.68% 11.35% 6.81% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 336.54 322.92 325.32 330.33 323.79 313.90 301.38 7.62%
EPS 10.82 7.96 4.26 8.41 11.14 11.35 13.82 -15.04%
DPS 10.95 10.95 0.00 7.20 7.20 7.20 7.20 32.21%
NAPS 1.97 1.90 2.00 1.98 1.96 1.00 2.03 -1.97%
Adjusted Per Share Value based on latest NOSH - 59,860
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.25 24.14 24.44 24.72 24.31 23.54 22.60 7.66%
EPS 0.81 0.59 0.32 0.63 0.84 0.85 1.04 -15.33%
DPS 0.82 0.82 0.00 0.54 0.54 0.54 0.54 32.07%
NAPS 0.1478 0.142 0.1502 0.1482 0.1471 0.075 0.1522 -1.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 0.69 0.67 0.70 0.84 0.82 0.81 -
P/RPS 0.21 0.21 0.21 0.21 0.26 0.26 0.27 -15.41%
P/EPS 6.47 8.67 15.75 8.33 7.54 7.23 5.86 6.81%
EY 15.46 11.53 6.35 12.01 13.26 13.84 17.07 -6.38%
DY 15.64 15.87 0.00 10.29 8.57 8.78 8.89 45.68%
P/NAPS 0.36 0.36 0.34 0.35 0.43 0.82 0.40 -6.77%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 14/11/07 15/08/07 16/05/07 14/02/07 17/11/06 -
Price 0.61 0.70 0.67 0.71 0.78 0.86 0.86 -
P/RPS 0.18 0.22 0.21 0.21 0.24 0.27 0.29 -27.21%
P/EPS 5.64 8.80 15.75 8.44 7.00 7.58 6.22 -6.31%
EY 17.74 11.37 6.35 11.84 14.28 13.19 16.07 6.80%
DY 17.95 15.64 0.00 10.14 9.23 8.37 8.37 66.22%
P/NAPS 0.31 0.37 0.34 0.36 0.40 0.86 0.42 -18.31%

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