[HUPSENG] QoQ TTM Result on 31-Dec-2003 [#4]

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	184,053	180,882	179,852	175,812	174,197	171,606	167,746	6.36%
YoY %	1.75%	0.57%	2.30%	0.93%	1.51%	2.30%	-	-
Horiz. %	109.72%	107.83%	107.22%	104.81%	103.85%	102.30%	100.00%	-
PBT	12,731	14,314	20,396	19,775	20,027	20,556	16,145	-14.61%
YoY %	-11.06%	-29.82%	3.14%	-1.26%	-2.57%	27.32%	-	-
Horiz. %	78.85%	88.66%	126.33%	122.48%	124.04%	127.32%	100.00%	-
Tax	-3,722	-4,292	-5,258	-4,984	-4,949	-4,294	-3,063	13.83%
YoY %	13.28%	18.37%	-5.50%	-0.71%	-15.25%	-40.19%	-	-
Horiz. %	121.51%	140.12%	171.66%	162.72%	161.57%	140.19%	100.00%	-
NP	9,009	10,022	15,138	14,791	15,078	16,262	13,082	-21.96%
YoY %	-10.11%	-33.80%	2.35%	-1.90%	-7.28%	24.31%	-	-
Horiz. %	68.87%	76.61%	115.72%	113.06%	115.26%	124.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,009	10,022	15,138	14,791	15,078	16,262	13,082	-21.96%
YoY %	-10.11%	-33.80%	2.35%	-1.90%	-7.28%	24.31%	-	-
Horiz. %	68.87%	76.61%	115.72%	113.06%	115.26%	124.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.24%	29.98%	25.78%	25.20%	24.71%	20.89%	18.97%	-
YoY %	-2.47%	16.29%	2.30%	1.98%	18.29%	10.12%	-	-
Horiz. %	154.14%	158.04%	135.90%	132.84%	130.26%	110.12%	100.00%	-
Total Cost	175,044	170,860	164,714	161,021	159,119	155,344	154,664	8.57%
YoY %	2.45%	3.73%	2.29%	1.20%	2.43%	0.44%	-	-
Horiz. %	113.18%	110.47%	106.50%	104.11%	102.88%	100.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,600	117,492	119,918	118,200	121,768	117,632	113,999	3.81%
YoY %	2.65%	-2.02%	1.45%	-2.93%	3.52%	3.19%	-	-
Horiz. %	105.79%	103.06%	105.19%	103.69%	106.81%	103.19%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	10,316	10,316	9,600	9,600	6,694	9,274	5,673	48.81%
YoY %	0.00%	7.46%	0.00%	43.41%	-27.82%	63.48%	-	-
Horiz. %	181.84%	181.84%	169.22%	169.22%	118.00%	163.48%	100.00%	-
Div Payout %	114.51%	102.93%	63.42%	64.91%	44.40%	57.03%	43.37%	-
YoY %	11.25%	62.30%	-2.30%	46.19%	-22.15%	31.50%	-	-
Horiz. %	264.03%	237.33%	146.23%	149.67%	102.37%	131.50%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	120,600	117,492	119,918	118,200	121,768	117,632	113,999	3.81%
YoY %	2.65%	-2.02%	1.45%	-2.93%	3.52%	3.19%	-	-
Horiz. %	105.79%	103.06%	105.19%	103.69%	106.81%	103.19%	100.00%	-
NOSH	60,000	59,944	59,959	60,000	59,984	60,016	59,999	0.00%
YoY %	0.09%	-0.03%	-0.07%	0.03%	-0.05%	0.03%	-	-
Horiz. %	100.00%	99.91%	99.93%	100.00%	99.97%	100.03%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	4.89%	5.54%	8.42%	8.41%	8.66%	9.48%	7.80%	-
YoY %	-11.73%	-34.20%	0.12%	-2.89%	-8.65%	21.54%	-	-
Horiz. %	62.69%	71.03%	107.95%	107.82%	111.03%	121.54%	100.00%	-
ROE	7.47%	8.53%	12.62%	12.51%	12.38%	13.82%	11.48%	-
YoY %	-12.43%	-32.41%	0.88%	1.05%	-10.42%	20.38%	-	-
Horiz. %	65.07%	74.30%	109.93%	108.97%	107.84%	120.38%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	306.76	301.75	299.96	293.02	290.40	285.93	279.58	6.36%
YoY %	1.66%	0.60%	2.37%	0.90%	1.56%	2.27%	-	-
Horiz. %	109.72%	107.93%	107.29%	104.81%	103.87%	102.27%	100.00%	-
EPS	15.01	16.72	25.25	24.65	25.14	27.10	21.80	-21.97%
YoY %	-10.23%	-33.78%	2.43%	-1.95%	-7.23%	24.31%	-	-
Horiz. %	68.85%	76.70%	115.83%	113.07%	115.32%	124.31%	100.00%	-
DPS	17.20	17.20	16.00	16.00	11.16	15.46	9.46	48.80%
YoY %	0.00%	7.50%	0.00%	43.37%	-27.81%	63.42%	-	-
Horiz. %	181.82%	181.82%	169.13%	169.13%	117.97%	163.42%	100.00%	-
NAPS	2.01	1.96	2.00	1.97	2.03	1.96	1.90	3.81%
YoY %	2.55%	-2.00%	1.52%	-2.96%	3.57%	3.16%	-	-
Horiz. %	105.79%	103.16%	105.26%	103.68%	106.84%	103.16%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	23.01	22.61	22.48	21.98	21.77	21.45	20.97	6.36%
YoY %	1.77%	0.58%	2.27%	0.96%	1.49%	2.29%	-	-
Horiz. %	109.73%	107.82%	107.20%	104.82%	103.81%	102.29%	100.00%	-
EPS	1.13	1.25	1.89	1.85	1.88	2.03	1.64	-21.93%
YoY %	-9.60%	-33.86%	2.16%	-1.60%	-7.39%	23.78%	-	-
Horiz. %	68.90%	76.22%	115.24%	112.80%	114.63%	123.78%	100.00%	-
DPS	1.29	1.29	1.20	1.20	0.84	1.16	0.71	48.73%
YoY %	0.00%	7.50%	0.00%	42.86%	-27.59%	63.38%	-	-
Horiz. %	181.69%	181.69%	169.01%	169.01%	118.31%	163.38%	100.00%	-
NAPS	0.1508	0.1469	0.1499	0.1478	0.1522	0.147	0.1425	3.83%
YoY %	2.65%	-2.00%	1.42%	-2.89%	3.54%	3.16%	-	-
Horiz. %	105.82%	103.09%	105.19%	103.72%	106.81%	103.16%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	0.96	0.96	1.02	1.09	1.00	0.87	0.82	-
P/RPS	0.31	0.32	0.34	0.37	0.34	0.30	0.29	4.53%
YoY %	-3.12%	-5.88%	-8.11%	8.82%	13.33%	3.45%	-	-
Horiz. %	106.90%	110.34%	117.24%	127.59%	117.24%	103.45%	100.00%	-
P/EPS	6.39	5.74	4.04	4.42	3.98	3.21	3.76	42.27%
YoY %	11.32%	42.08%	-8.60%	11.06%	23.99%	-14.63%	-	-
Horiz. %	169.95%	152.66%	107.45%	117.55%	105.85%	85.37%	100.00%	-
EY	15.64	17.42	24.75	22.62	25.14	31.14	26.59	-29.73%
YoY %	-10.22%	-29.62%	9.42%	-10.02%	-19.27%	17.11%	-	-
Horiz. %	58.82%	65.51%	93.08%	85.07%	94.55%	117.11%	100.00%	-
DY	17.92	17.92	15.69	14.68	11.16	17.77	11.54	33.99%
YoY %	0.00%	14.21%	6.88%	31.54%	-37.20%	53.99%	-	-
Horiz. %	155.29%	155.29%	135.96%	127.21%	96.71%	153.99%	100.00%	-
P/NAPS	0.48	0.49	0.51	0.55	0.49	0.44	0.43	7.58%
YoY %	-2.04%	-3.92%	-7.27%	12.24%	11.36%	2.33%	-	-
Horiz. %	111.63%	113.95%	118.60%	127.91%	113.95%	102.33%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/04	19/08/04	20/05/04	01/03/04	20/11/03	27/08/03	02/07/03	-
Price	0.96	0.97	1.03	1.05	1.10	0.98	0.84	-
P/RPS	0.31	0.32	0.34	0.36	0.38	0.34	0.30	2.20%
YoY %	-3.12%	-5.88%	-5.56%	-5.26%	11.76%	13.33%	-	-
Horiz. %	103.33%	106.67%	113.33%	120.00%	126.67%	113.33%	100.00%	-
P/EPS	6.39	5.80	4.08	4.26	4.38	3.62	3.85	40.05%
YoY %	10.17%	42.16%	-4.23%	-2.74%	20.99%	-5.97%	-	-
Horiz. %	165.97%	150.65%	105.97%	110.65%	113.77%	94.03%	100.00%	-
EY	15.64	17.24	24.51	23.48	22.85	27.65	25.96	-28.60%
YoY %	-9.28%	-29.66%	4.39%	2.76%	-17.36%	6.51%	-	-
Horiz. %	60.25%	66.41%	94.41%	90.45%	88.02%	106.51%	100.00%	-
DY	17.92	17.73	15.53	15.24	10.15	15.78	11.26	36.19%
YoY %	1.07%	14.17%	1.90%	50.15%	-35.68%	40.14%	-	-
Horiz. %	159.15%	157.46%	137.92%	135.35%	90.14%	140.14%	100.00%	-
P/NAPS	0.48	0.49	0.52	0.53	0.54	0.50	0.44	5.95%
YoY %	-2.04%	-5.77%	-1.89%	-1.85%	8.00%	13.64%	-	-
Horiz. %	109.09%	111.36%	118.18%	120.45%	122.73%	113.64%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 12:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-04 12:10:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-04 12:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-04 12:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-04 11:15:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

940

SALCON

SALCON BHD

914

MPI

MALAYSIAN PACIFIC INDUSTRIES

908

HLIND

HONG LEONG INDUSTRIES BHD

840

YTLPOWR

YTL POWER INTERNATIONAL BHD

755

JCY

JCY INTERNATIONAL BERHAD

658

GENTING

GENTING BHD

610

WCT

WCT HOLDINGS BERHAD

610

PBBANK

PUBLIC BANK BHD

551

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.81

+0.53

120,437,400

HSI-HWW

0.215

-0.02

82,765,100

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

70,003,000

HSI-HWE

0.12

-0.01

65,664,800

HSI-CXN

0.21

+0.01

58,154,700

E&O-LR

0.055

+0.01

56,261,700

SNS

0.885

+0.005

55,231,500

More active Stocks

OFB

0.81

+0.53

120,437,400

WPRTS

4.48

+0.24

1,232,700

F&N

31.94

+0.20

5,900

PIE

6.46

+0.19

278,000

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

14,600

SKBSHUT-WA

0.56

+0.14

10,467,600

PMETAL

6.00

+0.12

5,059,100

KOTRA

4.31

+0.11

700

SKBSHUT

0.995

+0.10

6,359,700

More gainer Stocks

TOYOVEN

1.06

-0.32

7,631,500

HEIM

22.22

-0.28

98,200

DLADY

35.84

-0.24

3,100

MPI

39.48

-0.20

39,700

NESTLE

121.90

-0.20

200

PETDAG

17.24

-0.16

239,200

KLK

20.40

-0.16

93,500

SUNCON

4.03

-0.13

16,575,100

KUAISHO-C17

0.08

-0.12

58,800

HSI-HWO

0.43

-0.10

54,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More