[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.89%
YoY- -47.33%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 198,006 188,462 188,646 186,657 175,669 163,244 160,636 3.54%
PBT 7,118 13,577 10,009 11,997 21,389 18,208 19,893 -15.73%
Tax -1,580 -2,372 -3,065 -3,417 -5,100 -2,849 -4,512 -16.03%
NP 5,538 11,205 6,944 8,580 16,289 15,358 15,381 -15.64%
-
NP to SH 5,538 11,205 6,944 8,580 16,289 15,358 15,381 -15.64%
-
Tax Rate 22.20% 17.47% 30.62% 28.48% 23.84% 15.65% 22.68% -
Total Cost 192,468 177,257 181,702 178,077 159,380 147,885 145,254 4.80%
-
Net Worth 120,057 121,771 103,799 120,543 121,809 114,600 104,981 2.26%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 8,764 5,758 - 5,757 4,800 3,440 - -
Div Payout % 158.24% 51.39% - 67.10% 29.47% 22.40% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 120,057 121,771 103,799 120,543 121,809 114,600 104,981 2.26%
NOSH 60,028 59,985 59,999 59,972 60,004 60,000 59,989 0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.80% 5.95% 3.68% 4.60% 9.27% 9.41% 9.58% -
ROE 4.61% 9.20% 6.69% 7.12% 13.37% 13.40% 14.65% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 329.85 314.18 314.41 311.24 292.76 272.07 267.77 3.53%
EPS 9.23 18.68 11.57 14.31 27.15 25.60 25.64 -15.65%
DPS 14.60 9.60 0.00 9.60 8.00 5.73 0.00 -
NAPS 2.00 2.03 1.73 2.01 2.03 1.91 1.75 2.24%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.75 23.56 23.58 23.33 21.96 20.41 20.08 3.54%
EPS 0.69 1.40 0.87 1.07 2.04 1.92 1.92 -15.67%
DPS 1.10 0.72 0.00 0.72 0.60 0.43 0.00 -
NAPS 0.1501 0.1522 0.1297 0.1507 0.1523 0.1433 0.1312 2.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.67 0.81 1.02 0.96 1.00 0.84 0.86 -
P/RPS 0.20 0.26 0.32 0.31 0.34 0.31 0.32 -7.53%
P/EPS 7.26 4.34 8.81 6.71 3.68 3.28 3.35 13.75%
EY 13.77 23.06 11.35 14.90 27.15 30.47 29.81 -12.07%
DY 21.79 11.85 0.00 10.00 8.00 6.83 0.00 -
P/NAPS 0.34 0.40 0.59 0.48 0.49 0.44 0.49 -5.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 17/11/06 18/11/05 24/11/04 20/11/03 21/11/02 06/12/01 -
Price 0.67 0.86 1.00 0.96 1.10 0.86 0.89 -
P/RPS 0.20 0.27 0.32 0.31 0.38 0.32 0.33 -8.00%
P/EPS 7.26 4.60 8.64 6.71 4.05 3.36 3.47 13.08%
EY 13.77 21.72 11.57 14.90 24.68 29.76 28.81 -11.57%
DY 21.79 11.16 0.00 10.00 7.27 6.67 0.00 -
P/NAPS 0.34 0.42 0.58 0.48 0.54 0.45 0.51 -6.53%

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