[HUPSENG] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4.48%
YoY- -22.33%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 180,829 180,318 180,078 180,967 187,974 185,658 185,213 -1.58%
PBT 10,159 9,004 8,885 7,483 8,308 9,100 9,133 7.34%
Tax -1,865 -2,559 -2,565 -2,385 -2,971 -2,886 -3,132 -29.19%
NP 8,294 6,445 6,320 5,098 5,337 6,214 6,001 24.05%
-
NP to SH 8,294 6,445 6,320 5,098 5,337 6,214 6,001 24.05%
-
Tax Rate 18.36% 28.42% 28.87% 31.87% 35.76% 31.71% 34.29% -
Total Cost 172,535 173,873 173,758 175,869 182,637 179,444 179,212 -2.49%
-
Net Worth 121,799 117,600 115,091 113,399 103,745 115,848 113,399 4.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,319 4,317 4,317 4,317 8,443 8,443 12,759 -51.39%
Div Payout % 52.09% 66.99% 68.32% 84.69% 158.21% 135.88% 212.63% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 121,799 117,600 115,091 113,399 103,745 115,848 113,399 4.87%
NOSH 59,999 59,999 59,943 59,999 59,968 60,025 60,000 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.59% 3.57% 3.51% 2.82% 2.84% 3.35% 3.24% -
ROE 6.81% 5.48% 5.49% 4.50% 5.14% 5.36% 5.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 301.38 300.53 300.41 301.61 313.45 309.30 308.69 -1.58%
EPS 13.82 10.74 10.54 8.50 8.90 10.35 10.00 24.04%
DPS 7.20 7.20 7.20 7.20 14.08 14.07 21.27 -51.39%
NAPS 2.03 1.96 1.92 1.89 1.73 1.93 1.89 4.87%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.60 22.54 22.51 22.62 23.50 23.21 23.15 -1.58%
EPS 1.04 0.81 0.79 0.64 0.67 0.78 0.75 24.32%
DPS 0.54 0.54 0.54 0.54 1.06 1.06 1.59 -51.29%
NAPS 0.1522 0.147 0.1439 0.1418 0.1297 0.1448 0.1418 4.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.81 0.89 0.94 0.94 1.02 1.01 1.00 -
P/RPS 0.27 0.30 0.31 0.31 0.33 0.33 0.32 -10.69%
P/EPS 5.86 8.29 8.92 11.06 11.46 9.76 10.00 -29.95%
EY 17.07 12.07 11.22 9.04 8.73 10.25 10.00 42.78%
DY 8.89 8.09 7.66 7.66 13.80 13.93 21.27 -44.06%
P/NAPS 0.40 0.45 0.49 0.50 0.59 0.52 0.53 -17.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 17/08/06 24/05/06 21/03/06 18/11/05 18/08/05 18/05/05 -
Price 0.86 0.84 0.89 0.94 1.00 1.02 0.99 -
P/RPS 0.29 0.28 0.30 0.31 0.32 0.33 0.32 -6.34%
P/EPS 6.22 7.82 8.44 11.06 11.24 9.85 9.90 -26.62%
EY 16.07 12.79 11.85 9.04 8.90 10.15 10.10 36.25%
DY 8.37 8.57 8.09 7.66 14.08 13.79 21.48 -46.62%
P/NAPS 0.42 0.43 0.46 0.50 0.58 0.53 0.52 -13.25%

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