[HUPSENG] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -47.76%
YoY- -23.71%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 51,805 51,294 48,978 45,807 43,216 42,010 50,150 0.54%
PBT 4,152 2,997 3,789 5,372 5,901 4,862 6,118 -6.25%
Tax -384 -1,078 -993 -1,563 -908 -1,152 -1,545 -20.69%
NP 3,768 1,919 2,796 3,809 4,993 3,710 4,573 -3.17%
-
NP to SH 3,768 1,919 2,796 3,809 4,993 3,710 4,573 -3.17%
-
Tax Rate 9.25% 35.97% 26.21% 29.10% 15.39% 23.69% 25.25% -
Total Cost 48,037 49,375 46,182 41,998 38,223 38,300 45,577 0.87%
-
Net Worth 121,799 103,745 120,600 121,768 114,577 105,056 63,758 11.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,319 - - - 2,579 - - -
Div Payout % 114.65% - - - 51.66% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 121,799 103,745 120,600 121,768 114,577 105,056 63,758 11.38%
NOSH 59,999 59,968 60,000 59,984 59,988 60,032 43,971 5.31%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.27% 3.74% 5.71% 8.32% 11.55% 8.83% 9.12% -
ROE 3.09% 1.85% 2.32% 3.13% 4.36% 3.53% 7.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 86.34 85.53 81.63 76.37 72.04 69.98 114.05 -4.53%
EPS 6.28 3.20 4.66 6.35 8.32 6.18 10.40 -8.06%
DPS 7.20 0.00 0.00 0.00 4.30 0.00 0.00 -
NAPS 2.03 1.73 2.01 2.03 1.91 1.75 1.45 5.76%
Adjusted Per Share Value based on latest NOSH - 59,984
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.48 6.41 6.12 5.73 5.40 5.25 6.27 0.55%
EPS 0.47 0.24 0.35 0.48 0.62 0.46 0.57 -3.16%
DPS 0.54 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.1522 0.1297 0.1508 0.1522 0.1432 0.1313 0.0797 11.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.81 1.02 0.96 1.00 0.84 0.86 0.00 -
P/RPS 0.94 1.19 1.18 1.31 1.17 1.23 0.00 -
P/EPS 12.90 31.87 20.60 15.75 10.09 13.92 0.00 -
EY 7.75 3.14 4.85 6.35 9.91 7.19 0.00 -
DY 8.89 0.00 0.00 0.00 5.12 0.00 0.00 -
P/NAPS 0.40 0.59 0.48 0.49 0.44 0.49 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 18/11/05 24/11/04 20/11/03 21/11/02 06/12/01 28/10/00 -
Price 0.86 1.00 0.96 1.10 0.86 0.89 0.00 -
P/RPS 1.00 1.17 1.18 1.44 1.19 1.27 0.00 -
P/EPS 13.69 31.25 20.60 17.32 10.33 14.40 0.00 -
EY 7.30 3.20 4.85 5.77 9.68 6.94 0.00 -
DY 8.37 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.48 0.54 0.45 0.51 0.00 -

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