[HUPSENG] YoY Cumulative 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- 45.14%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 161,145 159,295 173,238 148,505 141,347 141,485 139,993 2.37%
PBT 27,676 26,508 16,730 5,339 10,183 7,507 8,998 20.58%
Tax -7,032 -6,424 -4,147 -1,185 -1,779 -2,299 -2,563 18.31%
NP 20,644 20,084 12,583 4,154 8,404 5,208 6,435 21.43%
-
NP to SH 20,644 20,084 12,583 4,154 8,404 5,208 6,435 21.43%
-
Tax Rate 25.41% 24.23% 24.79% 22.20% 17.47% 30.62% 28.48% -
Total Cost 140,501 139,211 160,655 144,351 132,943 136,277 133,558 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 14,402 10,501 4,440 6,573 4,318 - 4,317 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 13.54% 14.18% 9.94% 3.46% 6.90% 5.02% 5.34% -
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 134.26 265.47 288.71 247.39 235.63 235.81 233.43 -8.80%
EPS 17.20 33.47 20.97 6.92 14.01 8.68 10.73 8.17%
DPS 12.00 17.50 7.40 10.95 7.20 0.00 7.20 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 20.14 19.91 21.65 18.56 17.67 17.69 17.50 2.36%
EPS 2.58 2.51 1.57 0.52 1.05 0.65 0.80 21.53%
DPS 1.80 1.31 0.56 0.82 0.54 0.00 0.54 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 1.23 0.46 0.26 0.27 0.34 0.43 0.41 20.08%
P/EPS 9.59 3.62 3.58 9.68 5.78 11.75 8.95 1.15%
EY 10.42 27.66 27.96 10.33 17.30 8.51 11.18 -1.16%
DY 7.27 14.46 9.87 16.34 8.89 0.00 7.50 -0.51%
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 1.37 0.46 0.23 0.27 0.36 0.42 0.41 22.25%
P/EPS 10.70 3.67 3.15 9.68 6.14 11.52 8.95 3.01%
EY 9.35 27.21 31.77 10.33 16.29 8.68 11.18 -2.93%
DY 6.52 14.23 11.21 16.34 8.37 0.00 7.50 -2.30%
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