[HUPSENG] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 276.7%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 179,084 180,382 182,030 171,890 159,152 157,540 181,254 -0.20%
PBT 12,062 9,020 10,418 21,340 15,510 20,116 18,110 -6.54%
Tax -2,790 -2,442 -3,140 -4,524 -2,500 -4,464 -5,330 -10.22%
NP 9,272 6,578 7,278 16,816 13,010 15,652 12,780 -5.20%
-
NP to SH 9,272 6,578 7,278 16,816 13,010 15,652 12,780 -5.20%
-
Tax Rate 23.13% 27.07% 30.14% 21.20% 16.12% 22.19% 29.43% -
Total Cost 169,812 173,804 174,752 155,074 146,142 141,888 168,474 0.13%
-
Net Worth 117,549 115,835 117,503 117,627 109,816 101,425 59,329 12.06%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 8,632 7,201 - - - -
Div Payout % - - 118.62% 42.83% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 117,549 115,835 117,503 117,627 109,816 101,425 59,329 12.06%
NOSH 59,974 60,018 59,950 60,014 60,009 60,015 43,947 5.31%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.18% 3.65% 4.00% 9.78% 8.17% 9.94% 7.05% -
ROE 7.89% 5.68% 6.19% 14.30% 11.85% 15.43% 21.54% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 298.60 300.55 303.63 286.42 265.21 262.50 412.43 -5.23%
EPS 15.46 10.96 12.14 28.02 21.68 26.08 29.08 -9.99%
DPS 0.00 0.00 14.40 12.00 0.00 0.00 0.00 -
NAPS 1.96 1.93 1.96 1.96 1.83 1.69 1.35 6.40%
Adjusted Per Share Value based on latest NOSH - 60,016
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.39 22.55 22.75 21.49 19.89 19.69 22.66 -0.19%
EPS 1.16 0.82 0.91 2.10 1.63 1.96 1.60 -5.21%
DPS 0.00 0.00 1.08 0.90 0.00 0.00 0.00 -
NAPS 0.1469 0.1448 0.1469 0.147 0.1373 0.1268 0.0742 12.05%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.89 1.01 0.96 0.87 0.88 0.80 0.00 -
P/RPS 0.30 0.34 0.32 0.30 0.33 0.30 0.00 -
P/EPS 5.76 9.22 7.91 3.10 4.06 3.07 0.00 -
EY 17.37 10.85 12.65 32.21 24.64 32.60 0.00 -
DY 0.00 0.00 15.00 13.79 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.49 0.44 0.48 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 18/08/05 19/08/04 27/08/03 28/08/02 28/08/01 30/10/00 -
Price 0.84 1.02 0.97 0.98 0.88 0.91 0.00 -
P/RPS 0.28 0.34 0.32 0.34 0.33 0.35 0.00 -
P/EPS 5.43 9.31 7.99 3.50 4.06 3.49 0.00 -
EY 18.40 10.75 12.52 28.59 24.64 28.66 0.00 -
DY 0.00 0.00 14.85 12.24 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.49 0.50 0.48 0.54 0.00 -

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