[HUPSENG] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 188,338 180,967 186,482 175,812 164,878 161,740 183,846 0.40%
PBT 9,964 7,483 9,799 19,775 17,641 18,949 18,201 -9.54%
Tax -3,157 -2,385 -3,235 -4,984 -3,261 -4,238 -3,813 -3.09%
NP 6,807 5,098 6,564 14,791 14,380 14,711 14,388 -11.72%
-
NP to SH 6,807 5,098 6,564 14,791 14,380 14,711 14,388 -11.72%
-
Tax Rate 31.68% 31.87% 33.01% 25.20% 18.49% 22.37% 20.95% -
Total Cost 181,531 175,869 179,918 161,021 150,498 147,029 169,458 1.15%
-
Net Worth 115,774 113,399 112,800 118,207 113,384 103,192 73,566 7.84%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,319 4,319 12,960 9,600 5,675 5,159 3,376 4.18%
Div Payout % 63.45% 84.74% 197.44% 64.91% 39.47% 35.07% 23.47% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 115,774 113,399 112,800 118,207 113,384 103,192 73,566 7.84%
NOSH 59,986 60,000 60,000 60,004 59,991 59,995 47,158 4.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.61% 2.82% 3.52% 8.41% 8.72% 9.10% 7.83% -
ROE 5.88% 4.50% 5.82% 12.51% 12.68% 14.26% 19.56% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 313.97 301.61 310.80 293.00 274.83 269.59 389.85 -3.54%
EPS 11.35 8.50 10.94 24.65 23.97 24.52 30.51 -15.18%
DPS 7.20 7.20 21.60 16.00 9.46 8.60 7.16 0.09%
NAPS 1.93 1.89 1.88 1.97 1.89 1.72 1.56 3.60%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.54 22.62 23.31 21.98 20.61 20.22 22.98 0.40%
EPS 0.85 0.64 0.82 1.85 1.80 1.84 1.80 -11.74%
DPS 0.54 0.54 1.62 1.20 0.71 0.64 0.42 4.27%
NAPS 0.1447 0.1418 0.141 0.1478 0.1417 0.129 0.092 7.83%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.82 0.94 1.00 1.09 0.83 0.88 0.94 -
P/RPS 0.26 0.31 0.32 0.37 0.30 0.33 0.24 1.34%
P/EPS 7.23 11.06 9.14 4.42 3.46 3.59 3.08 15.27%
EY 13.84 9.04 10.94 22.61 28.88 27.86 32.46 -13.23%
DY 8.78 7.66 21.60 14.68 11.40 9.77 7.62 2.38%
P/NAPS 0.42 0.50 0.53 0.55 0.44 0.51 0.60 -5.76%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 21/03/06 22/02/05 01/03/04 07/04/03 21/02/02 23/02/01 -
Price 0.86 0.94 1.05 1.05 0.83 1.01 0.77 -
P/RPS 0.27 0.31 0.34 0.36 0.30 0.37 0.20 5.12%
P/EPS 7.58 11.06 9.60 4.26 3.46 4.12 2.52 20.13%
EY 13.19 9.04 10.42 23.48 28.88 24.28 39.62 -16.74%
DY 8.37 7.66 20.57 15.24 11.40 8.51 9.30 -1.73%
P/NAPS 0.45 0.50 0.56 0.53 0.44 0.59 0.49 -1.40%

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