[HUPSENG] YoY Cumulative 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- 76.83%
YoY- -47.33%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 148,505 141,347 141,485 139,993 131,752 122,433 120,477 3.54%
PBT 5,339 10,183 7,507 8,998 16,042 13,656 14,920 -15.73%
Tax -1,185 -1,779 -2,299 -2,563 -3,825 -2,137 -3,384 -16.03%
NP 4,154 8,404 5,208 6,435 12,217 11,519 11,536 -15.64%
-
NP to SH 4,154 8,404 5,208 6,435 12,217 11,519 11,536 -15.64%
-
Tax Rate 22.20% 17.47% 30.62% 28.48% 23.84% 15.65% 22.68% -
Total Cost 144,351 132,943 136,277 133,558 119,535 110,914 108,941 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 6,573 4,318 - 4,317 3,600 2,580 - -
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 3.46% 6.90% 5.02% 5.34% 10.03% 10.05% 10.99% -
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 247.39 235.63 235.81 233.43 219.57 204.06 200.83 3.53%
EPS 6.92 14.01 8.68 10.73 20.36 19.20 19.23 -15.65%
DPS 10.95 7.20 0.00 7.20 6.00 4.30 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 18.56 17.67 17.69 17.50 16.47 15.30 15.06 3.54%
EPS 0.52 1.05 0.65 0.80 1.53 1.44 1.44 -15.60%
DPS 0.82 0.54 0.00 0.54 0.45 0.32 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 0.27 0.34 0.43 0.41 0.46 0.41 0.43 -7.45%
P/EPS 9.68 5.78 11.75 8.95 4.91 4.38 4.47 13.73%
EY 10.33 17.30 8.51 11.18 20.36 22.86 22.36 -12.07%
DY 16.34 8.89 0.00 7.50 6.00 5.12 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 0.27 0.36 0.42 0.41 0.50 0.42 0.44 -7.81%
P/EPS 9.68 6.14 11.52 8.95 5.40 4.48 4.63 13.07%
EY 10.33 16.29 8.68 11.18 18.51 22.32 21.61 -11.57%
DY 16.34 8.37 0.00 7.50 5.45 5.00 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