[HUPSENG] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 28.49%
YoY- -26.59%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 49,567 51,805 51,294 48,978 45,807 43,216 42,010 2.79%
PBT 1,487 4,152 2,997 3,789 5,372 5,901 4,862 -17.91%
Tax -195 -384 -1,078 -993 -1,563 -908 -1,152 -25.61%
NP 1,292 3,768 1,919 2,796 3,809 4,993 3,710 -16.11%
-
NP to SH 1,292 3,768 1,919 2,796 3,809 4,993 3,710 -16.11%
-
Tax Rate 13.11% 9.25% 35.97% 26.21% 29.10% 15.39% 23.69% -
Total Cost 48,275 48,037 49,375 46,182 41,998 38,223 38,300 3.93%
-
Net Worth 120,186 121,799 103,745 120,600 121,768 114,577 105,056 2.26%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,580 4,319 - - - 2,579 - -
Div Payout % 509.30% 114.65% - - - 51.66% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 120,186 121,799 103,745 120,600 121,768 114,577 105,056 2.26%
NOSH 60,093 59,999 59,968 60,000 59,984 59,988 60,032 0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.61% 7.27% 3.74% 5.71% 8.32% 11.55% 8.83% -
ROE 1.08% 3.09% 1.85% 2.32% 3.13% 4.36% 3.53% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 82.48 86.34 85.53 81.63 76.37 72.04 69.98 2.77%
EPS 2.15 6.28 3.20 4.66 6.35 8.32 6.18 -16.12%
DPS 10.95 7.20 0.00 0.00 0.00 4.30 0.00 -
NAPS 2.00 2.03 1.73 2.01 2.03 1.91 1.75 2.24%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.20 6.48 6.41 6.12 5.73 5.40 5.25 2.80%
EPS 0.16 0.47 0.24 0.35 0.48 0.62 0.46 -16.13%
DPS 0.82 0.54 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1502 0.1522 0.1297 0.1508 0.1522 0.1432 0.1313 2.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.67 0.81 1.02 0.96 1.00 0.84 0.86 -
P/RPS 0.81 0.94 1.19 1.18 1.31 1.17 1.23 -6.72%
P/EPS 31.16 12.90 31.87 20.60 15.75 10.09 13.92 14.36%
EY 3.21 7.75 3.14 4.85 6.35 9.91 7.19 -12.57%
DY 16.34 8.89 0.00 0.00 0.00 5.12 0.00 -
P/NAPS 0.34 0.40 0.59 0.48 0.49 0.44 0.49 -5.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 17/11/06 18/11/05 24/11/04 20/11/03 21/11/02 06/12/01 -
Price 0.67 0.86 1.00 0.96 1.10 0.86 0.89 -
P/RPS 0.81 1.00 1.17 1.18 1.44 1.19 1.27 -7.21%
P/EPS 31.16 13.69 31.25 20.60 17.32 10.33 14.40 13.72%
EY 3.21 7.30 3.20 4.85 5.77 9.68 6.94 -12.05%
DY 16.34 8.37 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.34 0.42 0.58 0.48 0.54 0.45 0.51 -6.53%

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