[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.56%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 230,984 198,006 188,462 188,646 186,657 175,669 163,244 5.95%
PBT 22,306 7,118 13,577 10,009 11,997 21,389 18,208 3.43%
Tax -5,529 -1,580 -2,372 -3,065 -3,417 -5,100 -2,849 11.67%
NP 16,777 5,538 11,205 6,944 8,580 16,289 15,358 1.48%
-
NP to SH 16,777 5,538 11,205 6,944 8,580 16,289 15,358 1.48%
-
Tax Rate 24.79% 22.20% 17.47% 30.62% 28.48% 23.84% 15.65% -
Total Cost 214,206 192,468 177,257 181,702 178,077 159,380 147,885 6.36%
-
Net Worth 126,610 120,057 121,771 103,799 120,543 121,809 114,600 1.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,920 8,764 5,758 - 5,757 4,800 3,440 9.46%
Div Payout % 35.29% 158.24% 51.39% - 67.10% 29.47% 22.40% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 126,610 120,057 121,771 103,799 120,543 121,809 114,600 1.67%
NOSH 60,004 60,028 59,985 59,999 59,972 60,004 60,000 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.26% 2.80% 5.95% 3.68% 4.60% 9.27% 9.41% -
ROE 13.25% 4.61% 9.20% 6.69% 7.12% 13.37% 13.40% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 384.94 329.85 314.18 314.41 311.24 292.76 272.07 5.94%
EPS 27.96 9.23 18.68 11.57 14.31 27.15 25.60 1.47%
DPS 9.87 14.60 9.60 0.00 9.60 8.00 5.73 9.47%
NAPS 2.11 2.00 2.03 1.73 2.01 2.03 1.91 1.67%
Adjusted Per Share Value based on latest NOSH - 59,968
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.87 24.75 23.56 23.58 23.33 21.96 20.41 5.94%
EPS 2.10 0.69 1.40 0.87 1.07 2.04 1.92 1.50%
DPS 0.74 1.10 0.72 0.00 0.72 0.60 0.43 9.46%
NAPS 0.1583 0.1501 0.1522 0.1297 0.1507 0.1523 0.1433 1.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.75 0.67 0.81 1.02 0.96 1.00 0.84 -
P/RPS 0.19 0.20 0.26 0.32 0.31 0.34 0.31 -7.82%
P/EPS 2.68 7.26 4.34 8.81 6.71 3.68 3.28 -3.30%
EY 37.28 13.77 23.06 11.35 14.90 27.15 30.47 3.41%
DY 13.16 21.79 11.85 0.00 10.00 8.00 6.83 11.53%
P/NAPS 0.36 0.34 0.40 0.59 0.48 0.49 0.44 -3.28%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 14/11/07 17/11/06 18/11/05 24/11/04 20/11/03 21/11/02 -
Price 0.66 0.67 0.86 1.00 0.96 1.10 0.86 -
P/RPS 0.17 0.20 0.27 0.32 0.31 0.38 0.32 -9.99%
P/EPS 2.36 7.26 4.60 8.64 6.71 4.05 3.36 -5.71%
EY 42.36 13.77 21.72 11.57 14.90 24.68 29.76 6.05%
DY 14.95 21.79 11.16 0.00 10.00 7.27 6.67 14.38%
P/NAPS 0.31 0.34 0.42 0.58 0.48 0.54 0.45 -6.01%

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