[HUPSENG] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -49.2%
YoY- -69.17%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 214,573 202,032 193,115 195,496 197,734 194,465 188,338 9.09%
PBT 14,097 8,823 6,125 5,120 7,785 9,434 9,964 26.05%
Tax -3,173 -2,325 -1,367 -2,563 -2,752 -2,743 -3,157 0.33%
NP 10,924 6,498 4,758 2,557 5,033 6,691 6,807 37.11%
-
NP to SH 10,924 6,498 4,758 2,557 5,033 6,691 6,807 37.11%
-
Tax Rate 22.51% 26.35% 22.32% 50.06% 35.35% 29.08% 31.68% -
Total Cost 203,649 195,534 188,357 192,939 192,701 187,774 181,531 7.97%
-
Net Worth 123,046 118,263 113,623 120,186 118,523 117,717 60,000 61.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,580 6,580 6,580 - 4,319 4,319 4,319 32.43%
Div Payout % 60.24% 101.26% 138.30% - 85.83% 64.56% 63.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 123,046 118,263 113,623 120,186 118,523 117,717 60,000 61.48%
NOSH 60,022 60,032 59,801 60,093 59,860 60,059 60,000 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.09% 3.22% 2.46% 1.31% 2.55% 3.44% 3.61% -
ROE 8.88% 5.49% 4.19% 2.13% 4.25% 5.68% 11.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 357.49 336.54 322.92 325.32 330.33 323.79 313.90 9.06%
EPS 18.20 10.82 7.96 4.26 8.41 11.14 11.35 37.03%
DPS 10.95 10.95 10.95 0.00 7.20 7.20 7.20 32.28%
NAPS 2.05 1.97 1.90 2.00 1.98 1.96 1.00 61.44%
Adjusted Per Share Value based on latest NOSH - 60,093
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.82 25.25 24.14 24.44 24.72 24.31 23.54 9.09%
EPS 1.37 0.81 0.59 0.32 0.63 0.84 0.85 37.50%
DPS 0.82 0.82 0.82 0.00 0.54 0.54 0.54 32.14%
NAPS 0.1538 0.1478 0.142 0.1502 0.1482 0.1471 0.075 61.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.70 0.69 0.67 0.70 0.84 0.82 -
P/RPS 0.18 0.21 0.21 0.21 0.21 0.26 0.26 -21.75%
P/EPS 3.52 6.47 8.67 15.75 8.33 7.54 7.23 -38.13%
EY 28.44 15.46 11.53 6.35 12.01 13.26 13.84 61.70%
DY 17.11 15.64 15.87 0.00 10.29 8.57 8.78 56.07%
P/NAPS 0.31 0.36 0.36 0.34 0.35 0.43 0.82 -47.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 21/05/08 20/02/08 14/11/07 15/08/07 16/05/07 14/02/07 -
Price 2.64 0.61 0.70 0.67 0.71 0.78 0.86 -
P/RPS 0.74 0.18 0.22 0.21 0.21 0.24 0.27 95.96%
P/EPS 14.51 5.64 8.80 15.75 8.44 7.00 7.58 54.23%
EY 6.89 17.74 11.37 6.35 11.84 14.28 13.19 -35.16%
DY 4.15 17.95 15.64 0.00 10.14 9.23 8.37 -37.38%
P/NAPS 1.29 0.31 0.37 0.34 0.36 0.40 0.86 31.06%

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