[HUPSENG] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -70.53%
YoY- -5.47%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 51,180 54,510 56,654 47,737 41,610 42,499 43,768 2.64%
PBT 8,192 9,954 4,956 2,258 2,788 1,386 2,052 25.93%
Tax -2,120 -2,510 -1,210 -252 -666 -486 -589 23.78%
NP 6,072 7,444 3,746 2,006 2,122 900 1,463 26.75%
-
NP to SH 6,072 7,444 3,746 2,006 2,122 900 1,463 26.75%
-
Tax Rate 25.88% 25.22% 24.41% 11.16% 23.89% 35.06% 28.70% -
Total Cost 45,108 47,066 52,908 45,731 39,488 41,599 42,305 1.07%
-
Net Worth 148,800 133,164 118,263 117,717 115,091 113,399 119,918 3.66%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 4,498 - - - - - -
Div Payout % - 60.44% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 148,800 133,164 118,263 117,717 115,091 113,399 119,918 3.66%
NOSH 120,000 59,983 60,032 60,059 59,943 60,000 59,959 12.25%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.86% 13.66% 6.61% 4.20% 5.10% 2.12% 3.34% -
ROE 4.08% 5.59% 3.17% 1.70% 1.84% 0.79% 1.22% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 42.65 90.87 94.37 79.48 69.42 70.83 73.00 -8.56%
EPS 5.06 12.41 6.24 3.34 3.54 1.50 2.44 12.91%
DPS 0.00 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 2.22 1.97 1.96 1.92 1.89 2.00 -7.65%
Adjusted Per Share Value based on latest NOSH - 60,059
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.40 6.81 7.08 5.97 5.20 5.31 5.47 2.65%
EPS 0.76 0.93 0.47 0.25 0.27 0.11 0.18 27.11%
DPS 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.1665 0.1478 0.1471 0.1439 0.1418 0.1499 3.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.50 0.78 0.70 0.84 0.94 1.00 1.02 -
P/RPS 3.52 0.86 0.74 1.06 1.35 1.41 1.40 16.60%
P/EPS 29.64 6.29 11.22 25.15 26.55 66.67 41.80 -5.56%
EY 3.37 15.91 8.91 3.98 3.77 1.50 2.39 5.89%
DY 0.00 9.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.35 0.36 0.43 0.49 0.53 0.51 15.48%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 19/05/09 21/05/08 16/05/07 24/05/06 18/05/05 20/05/04 -
Price 1.76 0.79 0.61 0.78 0.89 0.99 1.03 -
P/RPS 4.13 0.87 0.65 0.98 1.28 1.40 1.41 19.60%
P/EPS 34.78 6.37 9.78 23.35 25.14 66.00 42.21 -3.17%
EY 2.88 15.71 10.23 4.28 3.98 1.52 2.37 3.30%
DY 0.00 9.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.36 0.31 0.40 0.46 0.52 0.52 18.21%

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