[HUPSENG] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.35%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 186,482 184,053 180,882 179,852 175,812 174,197 171,606 5.67%
PBT 9,799 12,731 14,314 20,396 19,775 20,027 20,556 -38.83%
Tax -3,235 -3,722 -4,292 -5,258 -4,984 -4,949 -4,294 -17.13%
NP 6,564 9,009 10,022 15,138 14,791 15,078 16,262 -45.23%
-
NP to SH 6,564 9,009 10,022 15,138 14,791 15,078 16,262 -45.23%
-
Tax Rate 33.01% 29.24% 29.98% 25.78% 25.20% 24.71% 20.89% -
Total Cost 179,918 175,044 170,860 164,714 161,021 159,119 155,344 10.23%
-
Net Worth 110,236 120,600 117,492 119,918 118,200 121,768 117,632 -4.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 12,759 10,316 10,316 9,600 9,600 6,694 9,274 23.57%
Div Payout % 194.39% 114.51% 102.93% 63.42% 64.91% 44.40% 57.03% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 110,236 120,600 117,492 119,918 118,200 121,768 117,632 -4.21%
NOSH 58,636 60,000 59,944 59,959 60,000 59,984 60,016 -1.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.52% 4.89% 5.54% 8.42% 8.41% 8.66% 9.48% -
ROE 5.95% 7.47% 8.53% 12.62% 12.51% 12.38% 13.82% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 318.03 306.76 301.75 299.96 293.02 290.40 285.93 7.31%
EPS 11.19 15.01 16.72 25.25 24.65 25.14 27.10 -44.40%
DPS 21.76 17.20 17.20 16.00 16.00 11.16 15.46 25.46%
NAPS 1.88 2.01 1.96 2.00 1.97 2.03 1.96 -2.72%
Adjusted Per Share Value based on latest NOSH - 59,959
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.31 23.01 22.61 22.48 21.98 21.77 21.45 5.67%
EPS 0.82 1.13 1.25 1.89 1.85 1.88 2.03 -45.20%
DPS 1.59 1.29 1.29 1.20 1.20 0.84 1.16 23.27%
NAPS 0.1378 0.1508 0.1469 0.1499 0.1478 0.1522 0.147 -4.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.96 0.96 1.02 1.09 1.00 0.87 -
P/RPS 0.31 0.31 0.32 0.34 0.37 0.34 0.30 2.19%
P/EPS 8.93 6.39 5.74 4.04 4.42 3.98 3.21 97.18%
EY 11.19 15.64 17.42 24.75 22.62 25.14 31.14 -49.29%
DY 21.76 17.92 17.92 15.69 14.68 11.16 17.77 14.38%
P/NAPS 0.53 0.48 0.49 0.51 0.55 0.49 0.44 13.14%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 24/11/04 19/08/04 20/05/04 01/03/04 20/11/03 27/08/03 -
Price 1.05 0.96 0.97 1.03 1.05 1.10 0.98 -
P/RPS 0.33 0.31 0.32 0.34 0.36 0.38 0.34 -1.96%
P/EPS 9.38 6.39 5.80 4.08 4.26 4.38 3.62 88.10%
EY 10.66 15.64 17.24 24.51 23.48 22.85 27.65 -46.87%
DY 20.72 17.92 17.73 15.53 15.24 10.15 15.78 19.81%
P/NAPS 0.56 0.48 0.49 0.52 0.53 0.54 0.50 7.81%

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