[HUPSENG] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.54%
YoY- -30.1%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 219,071 213,405 220,329 193,115 188,338 180,967 186,482 2.71%
PBT 32,742 35,800 21,341 6,125 9,964 7,483 9,799 22.25%
Tax -9,403 -8,920 -5,270 -1,367 -3,157 -2,385 -3,235 19.45%
NP 23,339 26,880 16,071 4,758 6,807 5,098 6,564 23.53%
-
NP to SH 23,339 26,880 16,071 4,758 6,807 5,098 6,564 23.53%
-
Tax Rate 28.72% 24.92% 24.69% 22.32% 31.68% 31.87% 33.01% -
Total Cost 195,732 186,525 204,258 188,357 181,531 175,869 179,918 1.41%
-
Net Worth 146,393 141,599 125,976 114,000 115,774 113,399 112,800 4.43%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 14,399 15,300 4,439 4,380 4,319 4,319 12,960 1.76%
Div Payout % 61.70% 56.92% 27.62% 92.06% 63.45% 84.74% 197.44% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 146,393 141,599 125,976 114,000 115,774 113,399 112,800 4.43%
NOSH 119,994 120,000 59,988 60,000 59,986 60,000 60,000 12.23%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.65% 12.60% 7.29% 2.46% 3.61% 2.82% 3.52% -
ROE 15.94% 18.98% 12.76% 4.17% 5.88% 4.50% 5.82% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 182.57 177.84 367.28 321.86 313.97 301.61 310.80 -8.48%
EPS 19.45 22.40 26.79 7.93 11.35 8.50 10.94 10.06%
DPS 12.00 12.75 7.40 7.30 7.20 7.20 21.60 -9.32%
NAPS 1.22 1.18 2.10 1.90 1.93 1.89 1.88 -6.95%
Adjusted Per Share Value based on latest NOSH - 59,801
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.38 26.68 27.54 24.14 23.54 22.62 23.31 2.71%
EPS 2.92 3.36 2.01 0.59 0.85 0.64 0.82 23.56%
DPS 1.80 1.91 0.55 0.55 0.54 0.54 1.62 1.77%
NAPS 0.183 0.177 0.1575 0.1425 0.1447 0.1418 0.141 4.43%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.81 1.35 0.71 0.69 0.82 0.94 1.00 -
P/RPS 0.99 0.76 0.19 0.21 0.26 0.31 0.32 20.70%
P/EPS 9.31 6.03 2.65 8.70 7.23 11.06 9.14 0.30%
EY 10.75 16.59 37.73 11.49 13.84 9.04 10.94 -0.29%
DY 6.63 9.44 10.42 10.58 8.78 7.66 21.60 -17.86%
P/NAPS 1.48 1.14 0.34 0.36 0.42 0.50 0.53 18.65%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 22/02/10 17/02/09 20/02/08 14/02/07 21/03/06 22/02/05 -
Price 1.83 1.44 0.73 0.70 0.86 0.94 1.05 -
P/RPS 1.00 0.81 0.20 0.22 0.27 0.31 0.34 19.68%
P/EPS 9.41 6.43 2.72 8.83 7.58 11.06 9.60 -0.33%
EY 10.63 15.56 36.70 11.33 13.19 9.04 10.42 0.33%
DY 6.56 8.85 10.14 10.43 8.37 7.66 20.57 -17.33%
P/NAPS 1.50 1.22 0.35 0.37 0.45 0.50 0.56 17.83%

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