[HUPSENG] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 81.28%
YoY- 61.37%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 159,295 173,238 148,505 141,347 141,485 139,993 131,752 3.21%
PBT 26,508 16,730 5,339 10,183 7,507 8,998 16,042 8.72%
Tax -6,424 -4,147 -1,185 -1,779 -2,299 -2,563 -3,825 9.01%
NP 20,084 12,583 4,154 8,404 5,208 6,435 12,217 8.62%
-
NP to SH 20,084 12,583 4,154 8,404 5,208 6,435 12,217 8.62%
-
Tax Rate 24.23% 24.79% 22.20% 17.47% 30.62% 28.48% 23.84% -
Total Cost 139,211 160,655 144,351 132,943 136,277 133,558 119,535 2.56%
-
Net Worth 141,614 126,610 120,057 121,771 103,799 120,543 121,809 2.54%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 10,501 4,440 6,573 4,318 - 4,317 3,600 19.51%
Div Payout % 52.29% 35.29% 158.24% 51.39% - 67.10% 29.47% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 141,614 126,610 120,057 121,771 103,799 120,543 121,809 2.54%
NOSH 60,005 60,004 60,028 59,985 59,999 59,972 60,004 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.61% 7.26% 2.80% 5.95% 3.68% 4.60% 9.27% -
ROE 14.18% 9.94% 3.46% 6.90% 5.02% 5.34% 10.03% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 265.47 288.71 247.39 235.63 235.81 233.43 219.57 3.21%
EPS 33.47 20.97 6.92 14.01 8.68 10.73 20.36 8.62%
DPS 17.50 7.40 10.95 7.20 0.00 7.20 6.00 19.51%
NAPS 2.36 2.11 2.00 2.03 1.73 2.01 2.03 2.53%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 19.91 21.65 18.56 17.67 17.69 17.50 16.47 3.20%
EPS 2.51 1.57 0.52 1.05 0.65 0.80 1.53 8.59%
DPS 1.31 0.56 0.82 0.54 0.00 0.54 0.45 19.47%
NAPS 0.177 0.1583 0.1501 0.1522 0.1297 0.1507 0.1523 2.53%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.21 0.75 0.67 0.81 1.02 0.96 1.00 -
P/RPS 0.46 0.26 0.27 0.34 0.43 0.41 0.46 0.00%
P/EPS 3.62 3.58 9.68 5.78 11.75 8.95 4.91 -4.94%
EY 27.66 27.96 10.33 17.30 8.51 11.18 20.36 5.23%
DY 14.46 9.87 16.34 8.89 0.00 7.50 6.00 15.77%
P/NAPS 0.51 0.36 0.34 0.40 0.59 0.48 0.49 0.66%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 10/11/09 13/11/08 14/11/07 17/11/06 18/11/05 24/11/04 20/11/03 -
Price 1.23 0.66 0.67 0.86 1.00 0.96 1.10 -
P/RPS 0.46 0.23 0.27 0.36 0.42 0.41 0.50 -1.37%
P/EPS 3.67 3.15 9.68 6.14 11.52 8.95 5.40 -6.22%
EY 27.21 31.77 10.33 16.29 8.68 11.18 18.51 6.62%
DY 14.23 11.21 16.34 8.37 0.00 7.50 5.45 17.32%
P/NAPS 0.52 0.31 0.34 0.42 0.58 0.48 0.54 -0.62%

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