[HUPSENG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.93%
YoY- 33.52%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 195,496 197,734 194,465 188,338 180,829 180,318 180,078 5.62%
PBT 5,120 7,785 9,434 9,964 10,159 9,004 8,885 -30.72%
Tax -2,563 -2,752 -2,743 -3,157 -1,865 -2,559 -2,565 -0.05%
NP 2,557 5,033 6,691 6,807 8,294 6,445 6,320 -45.26%
-
NP to SH 2,557 5,033 6,691 6,807 8,294 6,445 6,320 -45.26%
-
Tax Rate 50.06% 35.35% 29.08% 31.68% 18.36% 28.42% 28.87% -
Total Cost 192,939 192,701 187,774 181,531 172,535 173,873 173,758 7.22%
-
Net Worth 120,186 118,523 117,717 60,000 121,799 117,600 115,091 2.92%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 4,319 4,319 4,319 4,319 4,317 4,317 -
Div Payout % - 85.83% 64.56% 63.46% 52.09% 66.99% 68.32% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 120,186 118,523 117,717 60,000 121,799 117,600 115,091 2.92%
NOSH 60,093 59,860 60,059 60,000 59,999 59,999 59,943 0.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.31% 2.55% 3.44% 3.61% 4.59% 3.57% 3.51% -
ROE 2.13% 4.25% 5.68% 11.35% 6.81% 5.48% 5.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 325.32 330.33 323.79 313.90 301.38 300.53 300.41 5.44%
EPS 4.26 8.41 11.14 11.35 13.82 10.74 10.54 -45.30%
DPS 0.00 7.20 7.20 7.20 7.20 7.20 7.20 -
NAPS 2.00 1.98 1.96 1.00 2.03 1.96 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.44 24.72 24.31 23.54 22.60 22.54 22.51 5.63%
EPS 0.32 0.63 0.84 0.85 1.04 0.81 0.79 -45.22%
DPS 0.00 0.54 0.54 0.54 0.54 0.54 0.54 -
NAPS 0.1502 0.1482 0.1471 0.075 0.1522 0.147 0.1439 2.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.70 0.84 0.82 0.81 0.89 0.94 -
P/RPS 0.21 0.21 0.26 0.26 0.27 0.30 0.31 -22.84%
P/EPS 15.75 8.33 7.54 7.23 5.86 8.29 8.92 46.03%
EY 6.35 12.01 13.26 13.84 17.07 12.07 11.22 -31.55%
DY 0.00 10.29 8.57 8.78 8.89 8.09 7.66 -
P/NAPS 0.34 0.35 0.43 0.82 0.40 0.45 0.49 -21.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 15/08/07 16/05/07 14/02/07 17/11/06 17/08/06 24/05/06 -
Price 0.67 0.71 0.78 0.86 0.86 0.84 0.89 -
P/RPS 0.21 0.21 0.24 0.27 0.29 0.28 0.30 -21.14%
P/EPS 15.75 8.44 7.00 7.58 6.22 7.82 8.44 51.51%
EY 6.35 11.84 14.28 13.19 16.07 12.79 11.85 -34.00%
DY 0.00 10.14 9.23 8.37 8.37 8.57 8.09 -
P/NAPS 0.34 0.36 0.40 0.86 0.42 0.43 0.46 -18.23%

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