[HUPSENG] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 86.08%
YoY- -30.1%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 217,848 214,573 202,032 193,115 195,496 197,734 194,465 7.84%
PBT 17,516 14,097 8,823 6,125 5,120 7,785 9,434 50.89%
Tax -4,329 -3,173 -2,325 -1,367 -2,563 -2,752 -2,743 35.43%
NP 13,187 10,924 6,498 4,758 2,557 5,033 6,691 57.00%
-
NP to SH 13,187 10,924 6,498 4,758 2,557 5,033 6,691 57.00%
-
Tax Rate 24.71% 22.51% 26.35% 22.32% 50.06% 35.35% 29.08% -
Total Cost 204,661 203,649 195,534 188,357 192,939 192,701 187,774 5.89%
-
Net Worth 126,493 123,046 118,263 113,623 120,186 118,523 117,717 4.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,436 6,580 6,580 6,580 - 4,319 4,319 1.79%
Div Payout % 33.64% 60.24% 101.26% 138.30% - 85.83% 64.56% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 126,493 123,046 118,263 113,623 120,186 118,523 117,717 4.89%
NOSH 59,949 60,022 60,032 59,801 60,093 59,860 60,059 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.05% 5.09% 3.22% 2.46% 1.31% 2.55% 3.44% -
ROE 10.43% 8.88% 5.49% 4.19% 2.13% 4.25% 5.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 363.39 357.49 336.54 322.92 325.32 330.33 323.79 7.97%
EPS 22.00 18.20 10.82 7.96 4.26 8.41 11.14 57.21%
DPS 7.40 10.95 10.95 10.95 0.00 7.20 7.20 1.83%
NAPS 2.11 2.05 1.97 1.90 2.00 1.98 1.96 5.02%
Adjusted Per Share Value based on latest NOSH - 59,801
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.23 26.82 25.25 24.14 24.44 24.72 24.31 7.83%
EPS 1.65 1.37 0.81 0.59 0.32 0.63 0.84 56.65%
DPS 0.55 0.82 0.82 0.82 0.00 0.54 0.54 1.22%
NAPS 0.1581 0.1538 0.1478 0.142 0.1502 0.1482 0.1471 4.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 0.64 0.70 0.69 0.67 0.70 0.84 -
P/RPS 0.21 0.18 0.21 0.21 0.21 0.21 0.26 -13.23%
P/EPS 3.41 3.52 6.47 8.67 15.75 8.33 7.54 -40.99%
EY 29.33 28.44 15.46 11.53 6.35 12.01 13.26 69.51%
DY 9.87 17.11 15.64 15.87 0.00 10.29 8.57 9.84%
P/NAPS 0.36 0.31 0.36 0.36 0.34 0.35 0.43 -11.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 14/08/08 21/05/08 20/02/08 14/11/07 15/08/07 16/05/07 -
Price 0.66 2.64 0.61 0.70 0.67 0.71 0.78 -
P/RPS 0.18 0.74 0.18 0.22 0.21 0.21 0.24 -17.40%
P/EPS 3.00 14.51 5.64 8.80 15.75 8.44 7.00 -43.06%
EY 33.33 6.89 17.74 11.37 6.35 11.84 14.28 75.68%
DY 11.21 4.15 17.95 15.64 0.00 10.14 9.23 13.79%
P/NAPS 0.31 1.29 0.31 0.37 0.34 0.36 0.40 -15.58%

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