[HUPSENG] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -60.44%
YoY- 31.09%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 190,948 166,440 169,996 175,072 158,912 148,124 145,504 4.63%
PBT 9,032 11,152 5,544 8,208 5,724 11,708 17,484 -10.41%
Tax -1,008 -2,664 -1,944 -2,356 -1,260 -2,092 -3,924 -20.26%
NP 8,024 8,488 3,600 5,852 4,464 9,616 13,560 -8.36%
-
NP to SH 8,024 8,488 3,600 5,852 4,464 9,616 13,560 -8.36%
-
Tax Rate 11.16% 23.89% 35.06% 28.70% 22.01% 17.87% 22.44% -
Total Cost 182,924 157,952 166,396 169,220 154,448 138,508 131,944 5.59%
-
Net Worth 117,717 115,091 113,399 119,918 113,999 105,512 97,199 3.24%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 117,717 115,091 113,399 119,918 113,999 105,512 97,199 3.24%
NOSH 60,059 59,943 60,000 59,959 59,999 59,950 59,999 0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.20% 5.10% 2.12% 3.34% 2.81% 6.49% 9.32% -
ROE 6.82% 7.38% 3.17% 4.88% 3.92% 9.11% 13.95% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 317.93 277.66 283.33 291.99 264.85 247.08 242.51 4.61%
EPS 13.36 14.16 6.00 9.76 7.44 16.04 22.60 -8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.92 1.89 2.00 1.90 1.76 1.62 3.22%
Adjusted Per Share Value based on latest NOSH - 59,959
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 23.87 20.81 21.25 21.88 19.86 18.52 18.19 4.63%
EPS 1.00 1.06 0.45 0.73 0.56 1.20 1.70 -8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1439 0.1418 0.1499 0.1425 0.1319 0.1215 3.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.84 0.94 1.00 1.02 0.82 0.96 0.76 -
P/RPS 0.26 0.34 0.35 0.35 0.31 0.39 0.31 -2.88%
P/EPS 6.29 6.64 16.67 10.45 11.02 5.99 3.36 11.01%
EY 15.90 15.06 6.00 9.57 9.07 16.71 29.74 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.53 0.51 0.43 0.55 0.47 -1.47%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/05/07 24/05/06 18/05/05 20/05/04 02/07/03 22/05/02 16/05/01 -
Price 0.78 0.89 0.99 1.03 0.84 0.92 0.75 -
P/RPS 0.25 0.32 0.35 0.35 0.32 0.37 0.31 -3.52%
P/EPS 5.84 6.29 16.50 10.55 11.29 5.74 3.32 9.86%
EY 17.13 15.91 6.06 9.48 8.86 17.43 30.13 -8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.52 0.52 0.44 0.52 0.46 -2.30%

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