[HUPSENG] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -142.38%
YoY- -1351.82%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 54,110 47,091 44,610 46,991 39,482 46,489 44,060 3.48%
PBT 9,292 4,611 786 -219 -24 801 3,733 16.39%
Tax -2,496 -1,123 -182 -1,378 -86 -672 -1,159 13.62%
NP 6,796 3,488 604 -1,597 -110 129 2,574 17.54%
-
NP to SH 6,796 3,488 604 -1,597 -110 129 2,574 17.54%
-
Tax Rate 26.86% 24.35% 23.16% - - 83.90% 31.05% -
Total Cost 47,314 43,603 44,006 48,588 39,592 46,360 41,486 2.21%
-
Net Worth 141,683 126,072 113,623 60,000 113,399 110,236 118,200 3.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,802 - - - - 8,443 6,000 -3.64%
Div Payout % 70.67% - - - - 6,545.45% 233.10% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 141,683 126,072 113,623 60,000 113,399 110,236 118,200 3.06%
NOSH 120,070 60,034 59,801 60,000 59,999 58,636 60,000 12.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.56% 7.41% 1.35% -3.40% -0.28% 0.28% 5.84% -
ROE 4.80% 2.77% 0.53% -2.66% -0.10% 0.12% 2.18% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 45.07 78.44 74.60 78.32 65.80 79.28 73.43 -7.80%
EPS 5.66 5.81 1.01 -2.66 -0.18 0.22 4.29 4.72%
DPS 4.00 0.00 0.00 0.00 0.00 14.40 10.00 -14.15%
NAPS 1.18 2.10 1.90 1.00 1.89 1.88 1.97 -8.18%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.76 5.89 5.58 5.87 4.94 5.81 5.51 3.46%
EPS 0.85 0.44 0.08 -0.20 -0.01 0.02 0.32 17.66%
DPS 0.60 0.00 0.00 0.00 0.00 1.06 0.75 -3.64%
NAPS 0.1771 0.1576 0.142 0.075 0.1418 0.1378 0.1478 3.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.35 0.71 0.69 0.82 0.94 1.00 1.09 -
P/RPS 3.00 0.91 0.92 1.05 1.43 1.26 1.48 12.48%
P/EPS 23.85 12.22 68.32 -30.81 -512.73 454.55 25.41 -1.04%
EY 4.19 8.18 1.46 -3.25 -0.20 0.22 3.94 1.02%
DY 2.96 0.00 0.00 0.00 0.00 14.40 9.17 -17.16%
P/NAPS 1.14 0.34 0.36 0.82 0.50 0.53 0.55 12.90%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 17/02/09 20/02/08 14/02/07 21/03/06 22/02/05 01/03/04 -
Price 1.44 0.73 0.70 0.86 0.94 1.05 1.05 -
P/RPS 3.20 0.93 0.94 1.10 1.43 1.32 1.43 14.35%
P/EPS 25.44 12.56 69.31 -32.31 -512.73 477.27 24.48 0.64%
EY 3.93 7.96 1.44 -3.09 -0.20 0.21 4.09 -0.66%
DY 2.78 0.00 0.00 0.00 0.00 13.71 9.52 -18.53%
P/NAPS 1.22 0.35 0.37 0.86 0.50 0.56 0.53 14.89%

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