[HUPSENG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -28.66%
YoY- -38.27%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 213,626 219,906 240,792 197,876 179,084 180,382 182,030 2.70%
PBT 37,074 40,356 23,648 7,704 12,062 9,020 10,418 23.54%
Tax -9,518 -10,126 -5,592 -1,980 -2,790 -2,442 -3,140 20.29%
NP 27,556 30,230 18,056 5,724 9,272 6,578 7,278 24.83%
-
NP to SH 27,556 30,230 18,056 5,724 9,272 6,578 7,278 24.83%
-
Tax Rate 25.67% 25.09% 23.65% 25.70% 23.13% 27.07% 30.14% -
Total Cost 186,070 189,676 222,736 192,152 169,812 173,804 174,752 1.05%
-
Net Worth 151,221 141,009 122,972 118,800 117,549 115,835 117,503 4.29%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 12,001 12,000 - - - - 8,632 5.64%
Div Payout % 43.55% 39.70% - - - - 118.62% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 151,221 141,009 122,972 118,800 117,549 115,835 117,503 4.29%
NOSH 120,017 60,003 59,986 60,000 59,974 60,018 59,950 12.25%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.90% 13.75% 7.50% 2.89% 5.18% 3.65% 4.00% -
ROE 18.22% 21.44% 14.68% 4.82% 7.89% 5.68% 6.19% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 178.00 366.49 401.41 329.79 298.60 300.55 303.63 -8.51%
EPS 22.96 50.38 30.10 9.54 15.46 10.96 12.14 11.19%
DPS 10.00 20.00 0.00 0.00 0.00 0.00 14.40 -5.89%
NAPS 1.26 2.35 2.05 1.98 1.96 1.93 1.96 -7.09%
Adjusted Per Share Value based on latest NOSH - 59,860
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.70 27.49 30.10 24.73 22.39 22.55 22.75 2.70%
EPS 3.44 3.78 2.26 0.72 1.16 0.82 0.91 24.79%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 1.08 5.62%
NAPS 0.189 0.1763 0.1537 0.1485 0.1469 0.1448 0.1469 4.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.55 1.04 0.64 0.70 0.89 1.01 0.96 -
P/RPS 0.87 0.28 0.16 0.21 0.30 0.34 0.32 18.13%
P/EPS 6.75 2.06 2.13 7.34 5.76 9.22 7.91 -2.60%
EY 14.81 48.44 47.03 13.63 17.37 10.85 12.65 2.66%
DY 6.45 19.23 0.00 0.00 0.00 0.00 15.00 -13.11%
P/NAPS 1.23 0.44 0.31 0.35 0.45 0.52 0.49 16.57%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 18/08/09 14/08/08 15/08/07 17/08/06 18/08/05 19/08/04 -
Price 1.80 1.06 2.64 0.71 0.84 1.02 0.97 -
P/RPS 1.01 0.29 0.66 0.22 0.28 0.34 0.32 21.10%
P/EPS 7.84 2.10 8.77 7.44 5.43 9.31 7.99 -0.31%
EY 12.76 47.53 11.40 13.44 18.40 10.75 12.52 0.31%
DY 5.56 18.87 0.00 0.00 0.00 0.00 14.85 -15.09%
P/NAPS 1.43 0.45 1.29 0.36 0.43 0.53 0.49 19.53%

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