[HUPSENG] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.24%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 214,860 212,393 230,984 198,006 188,462 188,646 186,657 2.37%
PBT 36,901 35,344 22,306 7,118 13,577 10,009 11,997 20.58%
Tax -9,376 -8,565 -5,529 -1,580 -2,372 -3,065 -3,417 18.31%
NP 27,525 26,778 16,777 5,538 11,205 6,944 8,580 21.43%
-
NP to SH 27,525 26,778 16,777 5,538 11,205 6,944 8,580 21.43%
-
Tax Rate 25.41% 24.23% 24.79% 22.20% 17.47% 30.62% 28.48% -
Total Cost 187,334 185,614 214,206 192,468 177,257 181,702 178,077 0.84%
-
Net Worth 152,429 141,614 126,610 120,057 121,771 103,799 120,543 3.98%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 19,203 14,001 5,920 8,764 5,758 - 5,757 22.22%
Div Payout % 69.77% 52.29% 35.29% 158.24% 51.39% - 67.10% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 152,429 141,614 126,610 120,057 121,771 103,799 120,543 3.98%
NOSH 120,023 60,005 60,004 60,028 59,985 59,999 59,972 12.25%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.81% 12.61% 7.26% 2.80% 5.95% 3.68% 4.60% -
ROE 18.06% 18.91% 13.25% 4.61% 9.20% 6.69% 7.12% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 179.02 353.95 384.94 329.85 314.18 314.41 311.24 -8.80%
EPS 22.93 44.63 27.96 9.23 18.68 11.57 14.31 8.17%
DPS 16.00 23.33 9.87 14.60 9.60 0.00 9.60 8.88%
NAPS 1.27 2.36 2.11 2.00 2.03 1.73 2.01 -7.36%
Adjusted Per Share Value based on latest NOSH - 60,093
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.86 26.55 28.87 24.75 23.56 23.58 23.33 2.37%
EPS 3.44 3.35 2.10 0.69 1.40 0.87 1.07 21.47%
DPS 2.40 1.75 0.74 1.10 0.72 0.00 0.72 22.20%
NAPS 0.1905 0.177 0.1583 0.1501 0.1522 0.1297 0.1507 3.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.65 1.21 0.75 0.67 0.81 1.02 0.96 -
P/RPS 0.92 0.34 0.19 0.20 0.26 0.32 0.31 19.86%
P/EPS 7.19 2.71 2.68 7.26 4.34 8.81 6.71 1.15%
EY 13.90 36.88 37.28 13.77 23.06 11.35 14.90 -1.15%
DY 9.70 19.28 13.16 21.79 11.85 0.00 10.00 -0.50%
P/NAPS 1.30 0.51 0.36 0.34 0.40 0.59 0.48 18.05%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 10/11/09 13/11/08 14/11/07 17/11/06 18/11/05 24/11/04 -
Price 1.84 1.23 0.66 0.67 0.86 1.00 0.96 -
P/RPS 1.03 0.35 0.17 0.20 0.27 0.32 0.31 22.14%
P/EPS 8.02 2.76 2.36 7.26 4.60 8.64 6.71 3.01%
EY 12.46 36.28 42.36 13.77 21.72 11.57 14.90 -2.93%
DY 8.70 18.97 14.95 21.79 11.16 0.00 10.00 -2.29%
P/NAPS 1.45 0.52 0.31 0.34 0.42 0.58 0.48 20.22%

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