[HUPSENG] QoQ TTM Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	187,974	185,658	185,213	186,482	184,053	180,882	179,852	2.98%
YoY %	1.25%	0.24%	-0.68%	1.32%	1.75%	0.57%	-	-
Horiz. %	104.52%	103.23%	102.98%	103.69%	102.34%	100.57%	100.00%	-
PBT	8,308	9,100	9,133	9,799	12,731	14,314	20,396	-45.01%
YoY %	-8.70%	-0.36%	-6.80%	-23.03%	-11.06%	-29.82%	-	-
Horiz. %	40.73%	44.62%	44.78%	48.04%	62.42%	70.18%	100.00%	-
Tax	-2,971	-2,886	-3,132	-3,235	-3,722	-4,292	-5,258	-31.62%
YoY %	-2.95%	7.85%	3.18%	13.08%	13.28%	18.37%	-	-
Horiz. %	56.50%	54.89%	59.57%	61.53%	70.79%	81.63%	100.00%	-
NP	5,337	6,214	6,001	6,564	9,009	10,022	15,138	-50.06%
YoY %	-14.11%	3.55%	-8.58%	-27.14%	-10.11%	-33.80%	-	-
Horiz. %	35.26%	41.05%	39.64%	43.36%	59.51%	66.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,337	6,214	6,001	6,564	9,009	10,022	15,138	-50.06%
YoY %	-14.11%	3.55%	-8.58%	-27.14%	-10.11%	-33.80%	-	-
Horiz. %	35.26%	41.05%	39.64%	43.36%	59.51%	66.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.76%	31.71%	34.29%	33.01%	29.24%	29.98%	25.78%	-
YoY %	12.77%	-7.52%	3.88%	12.89%	-2.47%	16.29%	-	-
Horiz. %	138.71%	123.00%	133.01%	128.04%	113.42%	116.29%	100.00%	-
Total Cost	182,637	179,444	179,212	179,918	175,044	170,860	164,714	7.12%
YoY %	1.78%	0.13%	-0.39%	2.78%	2.45%	3.73%	-	-
Horiz. %	110.88%	108.94%	108.80%	109.23%	106.27%	103.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	103,745	115,848	113,399	110,236	120,600	117,492	119,918	-9.19%
YoY %	-10.45%	2.16%	2.87%	-8.59%	2.65%	-2.02%	-	-
Horiz. %	86.51%	96.61%	94.56%	91.93%	100.57%	97.98%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	8,443	8,443	12,759	12,759	10,316	10,316	9,600	-8.19%
YoY %	0.00%	-33.83%	0.00%	23.68%	0.00%	7.46%	-	-
Horiz. %	87.95%	87.95%	132.91%	132.91%	107.46%	107.46%	100.00%	-
Div Payout %	158.21%	135.88%	212.63%	194.39%	114.51%	102.93%	63.42%	-
YoY %	16.43%	-36.10%	9.38%	69.76%	11.25%	62.30%	-	-
Horiz. %	249.46%	214.25%	335.27%	306.51%	180.56%	162.30%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	103,745	115,848	113,399	110,236	120,600	117,492	119,918	-9.19%
YoY %	-10.45%	2.16%	2.87%	-8.59%	2.65%	-2.02%	-	-
Horiz. %	86.51%	96.61%	94.56%	91.93%	100.57%	97.98%	100.00%	-
NOSH	59,968	60,025	60,000	58,636	60,000	59,944	59,959	0.00%
YoY %	-0.09%	0.04%	2.33%	-2.27%	0.09%	-0.03%	-	-
Horiz. %	100.02%	100.11%	100.07%	97.79%	100.07%	99.97%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	2.84%	3.35%	3.24%	3.52%	4.89%	5.54%	8.42%	-
YoY %	-15.22%	3.40%	-7.95%	-28.02%	-11.73%	-34.20%	-	-
Horiz. %	33.73%	39.79%	38.48%	41.81%	58.08%	65.80%	100.00%	-
ROE	5.14%	5.36%	5.29%	5.95%	7.47%	8.53%	12.62%	-
YoY %	-4.10%	1.32%	-11.09%	-20.35%	-12.43%	-32.41%	-	-
Horiz. %	40.73%	42.47%	41.92%	47.15%	59.19%	67.59%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	313.45	309.30	308.69	318.03	306.76	301.75	299.96	2.97%
YoY %	1.34%	0.20%	-2.94%	3.67%	1.66%	0.60%	-	-
Horiz. %	104.50%	103.11%	102.91%	106.02%	102.27%	100.60%	100.00%	-
EPS	8.90	10.35	10.00	11.19	15.01	16.72	25.25	-50.07%
YoY %	-14.01%	3.50%	-10.63%	-25.45%	-10.23%	-33.78%	-	-
Horiz. %	35.25%	40.99%	39.60%	44.32%	59.45%	66.22%	100.00%	-
DPS	14.08	14.07	21.27	21.76	17.20	17.20	16.00	-8.16%
YoY %	0.07%	-33.85%	-2.25%	26.51%	0.00%	7.50%	-	-
Horiz. %	88.00%	87.94%	132.94%	136.00%	107.50%	107.50%	100.00%	-
NAPS	1.73	1.93	1.89	1.88	2.01	1.96	2.00	-9.20%
YoY %	-10.36%	2.12%	0.53%	-6.47%	2.55%	-2.00%	-	-
Horiz. %	86.50%	96.50%	94.50%	94.00%	100.50%	98.00%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 58,636
RPS	23.50	23.21	23.15	23.31	23.01	22.61	22.48	2.99%
YoY %	1.25%	0.26%	-0.69%	1.30%	1.77%	0.58%	-	-
Horiz. %	104.54%	103.25%	102.98%	103.69%	102.36%	100.58%	100.00%	-
EPS	0.67	0.78	0.75	0.82	1.13	1.25	1.89	-49.87%
YoY %	-14.10%	4.00%	-8.54%	-27.43%	-9.60%	-33.86%	-	-
Horiz. %	35.45%	41.27%	39.68%	43.39%	59.79%	66.14%	100.00%	-
DPS	1.06	1.06	1.59	1.59	1.29	1.29	1.20	-7.93%
YoY %	0.00%	-33.33%	0.00%	23.26%	0.00%	7.50%	-	-
Horiz. %	88.33%	88.33%	132.50%	132.50%	107.50%	107.50%	100.00%	-
NAPS	0.1297	0.1448	0.1418	0.1378	0.1508	0.1469	0.1499	-9.19%
YoY %	-10.43%	2.12%	2.90%	-8.62%	2.65%	-2.00%	-	-
Horiz. %	86.52%	96.60%	94.60%	91.93%	100.60%	98.00%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	1.02	1.01	1.00	1.00	0.96	0.96	1.02	-
P/RPS	0.33	0.33	0.32	0.31	0.31	0.32	0.34	-1.96%
YoY %	0.00%	3.12%	3.23%	0.00%	-3.12%	-5.88%	-	-
Horiz. %	97.06%	97.06%	94.12%	91.18%	91.18%	94.12%	100.00%	-
P/EPS	11.46	9.76	10.00	8.93	6.39	5.74	4.04	100.25%
YoY %	17.42%	-2.40%	11.98%	39.75%	11.32%	42.08%	-	-
Horiz. %	283.66%	241.58%	247.52%	221.04%	158.17%	142.08%	100.00%	-
EY	8.73	10.25	10.00	11.19	15.64	17.42	24.75	-50.04%
YoY %	-14.83%	2.50%	-10.63%	-28.45%	-10.22%	-29.62%	-	-
Horiz. %	35.27%	41.41%	40.40%	45.21%	63.19%	70.38%	100.00%	-
DY	13.80	13.93	21.27	21.76	17.92	17.92	15.69	-8.19%
YoY %	-0.93%	-34.51%	-2.25%	21.43%	0.00%	14.21%	-	-
Horiz. %	87.95%	88.78%	135.56%	138.69%	114.21%	114.21%	100.00%	-
P/NAPS	0.59	0.52	0.53	0.53	0.48	0.49	0.51	10.19%
YoY %	13.46%	-1.89%	0.00%	10.42%	-2.04%	-3.92%	-	-
Horiz. %	115.69%	101.96%	103.92%	103.92%	94.12%	96.08%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	18/11/05	18/08/05	18/05/05	22/02/05	24/11/04	19/08/04	20/05/04	-
Price	1.00	1.02	0.99	1.05	0.96	0.97	1.03	-
P/RPS	0.32	0.33	0.32	0.33	0.31	0.32	0.34	-3.95%
YoY %	-3.03%	3.12%	-3.03%	6.45%	-3.12%	-5.88%	-	-
Horiz. %	94.12%	97.06%	94.12%	97.06%	91.18%	94.12%	100.00%	-
P/EPS	11.24	9.85	9.90	9.38	6.39	5.80	4.08	96.39%
YoY %	14.11%	-0.51%	5.54%	46.79%	10.17%	42.16%	-	-
Horiz. %	275.49%	241.42%	242.65%	229.90%	156.62%	142.16%	100.00%	-
EY	8.90	10.15	10.10	10.66	15.64	17.24	24.51	-49.07%
YoY %	-12.32%	0.50%	-5.25%	-31.84%	-9.28%	-29.66%	-	-
Horiz. %	36.31%	41.41%	41.21%	43.49%	63.81%	70.34%	100.00%	-
DY	14.08	13.79	21.48	20.72	17.92	17.73	15.53	-6.32%
YoY %	2.10%	-35.80%	3.67%	15.62%	1.07%	14.17%	-	-
Horiz. %	90.66%	88.80%	138.31%	133.42%	115.39%	114.17%	100.00%	-
P/NAPS	0.58	0.53	0.52	0.56	0.48	0.49	0.52	7.54%
YoY %	9.43%	1.92%	-7.14%	16.67%	-2.04%	-5.77%	-	-
Horiz. %	111.54%	101.92%	100.00%	107.69%	92.31%	94.23%	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 10:40:00

EMA 5

10 Mins

BUY

2024-07-04 10:20:00

EMA 5

10 Mins

SELL

2024-07-04 10:00:00

EMA 5

10 Mins

BUY

2024-07-04 09:50:00

EMA 5

10 Mins

SELL

2024-07-04 09:30:00

EMA 5

10 Mins

BUY

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

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.81

+0.53

120,219,400

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

65,732,800

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.88

0.00

54,647,900

HEXCARE

0.275

+0.01

52,523,600

JAKS

0.165

+0.005

49,115,700

APPASIA

0.165

+0.005

48,494,500

More active Stocks

OFB

0.81

+0.53

120,219,400

WPRTS

4.46

+0.22

1,163,400

PIE

6.45

+0.18

272,700

F&N

31.92

+0.18

3,600

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,760,600

PMETAL

6.00

+0.12

4,665,600

HARTA

3.40

+0.11

3,393,900

KOTRA

4.31

+0.11

700

More gainer Stocks

TOYOVEN

1.06

-0.32

7,521,900

HEIM

22.22

-0.28

90,600

MPI

39.40

-0.28

32,900

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

221,200

SUNCON

4.02

-0.14

16,041,600

KLK

20.42

-0.14

70,100

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

NOTION-WD

1.61

-0.10

273,200

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