[HUPSENG] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 28.69%
YoY- 55.41%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 197,734 194,465 188,338 180,829 180,318 180,078 180,967 6.10%
PBT 7,785 9,434 9,964 10,159 9,004 8,885 7,483 2.68%
Tax -2,752 -2,743 -3,157 -1,865 -2,559 -2,565 -2,385 10.04%
NP 5,033 6,691 6,807 8,294 6,445 6,320 5,098 -0.85%
-
NP to SH 5,033 6,691 6,807 8,294 6,445 6,320 5,098 -0.85%
-
Tax Rate 35.35% 29.08% 31.68% 18.36% 28.42% 28.87% 31.87% -
Total Cost 192,701 187,774 181,531 172,535 173,873 173,758 175,869 6.30%
-
Net Worth 118,523 117,717 60,000 121,799 117,600 115,091 113,399 2.99%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,319 4,319 4,319 4,319 4,317 4,317 4,317 0.03%
Div Payout % 85.83% 64.56% 63.46% 52.09% 66.99% 68.32% 84.69% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 118,523 117,717 60,000 121,799 117,600 115,091 113,399 2.99%
NOSH 59,860 60,059 60,000 59,999 59,999 59,943 59,999 -0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.55% 3.44% 3.61% 4.59% 3.57% 3.51% 2.82% -
ROE 4.25% 5.68% 11.35% 6.81% 5.48% 5.49% 4.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 330.33 323.79 313.90 301.38 300.53 300.41 301.61 6.26%
EPS 8.41 11.14 11.35 13.82 10.74 10.54 8.50 -0.70%
DPS 7.20 7.20 7.20 7.20 7.20 7.20 7.20 0.00%
NAPS 1.98 1.96 1.00 2.03 1.96 1.92 1.89 3.15%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.72 24.31 23.54 22.60 22.54 22.51 22.62 6.11%
EPS 0.63 0.84 0.85 1.04 0.81 0.79 0.64 -1.04%
DPS 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.00%
NAPS 0.1482 0.1471 0.075 0.1522 0.147 0.1439 0.1418 2.99%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.84 0.82 0.81 0.89 0.94 0.94 -
P/RPS 0.21 0.26 0.26 0.27 0.30 0.31 0.31 -22.92%
P/EPS 8.33 7.54 7.23 5.86 8.29 8.92 11.06 -17.26%
EY 12.01 13.26 13.84 17.07 12.07 11.22 9.04 20.91%
DY 10.29 8.57 8.78 8.89 8.09 7.66 7.66 21.81%
P/NAPS 0.35 0.43 0.82 0.40 0.45 0.49 0.50 -21.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 16/05/07 14/02/07 17/11/06 17/08/06 24/05/06 21/03/06 -
Price 0.71 0.78 0.86 0.86 0.84 0.89 0.94 -
P/RPS 0.21 0.24 0.27 0.29 0.28 0.30 0.31 -22.92%
P/EPS 8.44 7.00 7.58 6.22 7.82 8.44 11.06 -16.53%
EY 11.84 14.28 13.19 16.07 12.79 11.85 9.04 19.76%
DY 10.14 9.23 8.37 8.37 8.57 8.09 7.66 20.62%
P/NAPS 0.36 0.40 0.86 0.42 0.43 0.46 0.50 -19.71%

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