[HUPSENG] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 24.31%
YoY- 21.26%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 180,318 185,658 180,882 171,606 162,187 171,989 49,599 23.98%
PBT 9,004 9,100 14,314 20,556 16,646 19,204 6,660 5.15%
Tax -2,559 -2,886 -4,292 -4,294 -3,235 -3,380 -1,916 4.93%
NP 6,445 6,214 10,022 16,262 13,411 15,824 4,744 5.23%
-
NP to SH 6,445 6,214 10,022 16,262 13,411 15,824 4,744 5.23%
-
Tax Rate 28.42% 31.71% 29.98% 20.89% 19.43% 17.60% 28.77% -
Total Cost 173,873 179,444 170,860 155,344 148,776 156,165 44,855 25.32%
-
Net Worth 117,600 115,848 117,492 117,632 109,719 101,445 59,354 12.06%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,317 8,443 10,316 9,274 2,580 3,377 - -
Div Payout % 66.99% 135.88% 102.93% 57.03% 19.24% 21.35% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 117,600 115,848 117,492 117,632 109,719 101,445 59,354 12.06%
NOSH 59,999 60,025 59,944 60,016 59,956 60,027 43,966 5.31%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.57% 3.35% 5.54% 9.48% 8.27% 9.20% 9.56% -
ROE 5.48% 5.36% 8.53% 13.82% 12.22% 15.60% 7.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 300.53 309.30 301.75 285.93 270.51 286.52 112.81 17.73%
EPS 10.74 10.35 16.72 27.10 22.37 26.36 10.79 -0.07%
DPS 7.20 14.07 17.20 15.46 4.30 5.63 0.00 -
NAPS 1.96 1.93 1.96 1.96 1.83 1.69 1.35 6.40%
Adjusted Per Share Value based on latest NOSH - 60,016
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.54 23.21 22.61 21.45 20.27 21.50 6.20 23.98%
EPS 0.81 0.78 1.25 2.03 1.68 1.98 0.59 5.42%
DPS 0.54 1.06 1.29 1.16 0.32 0.42 0.00 -
NAPS 0.147 0.1448 0.1469 0.147 0.1371 0.1268 0.0742 12.06%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.89 1.01 0.96 0.87 0.88 0.80 0.00 -
P/RPS 0.30 0.33 0.32 0.30 0.33 0.28 0.00 -
P/EPS 8.29 9.76 5.74 3.21 3.93 3.03 0.00 -
EY 12.07 10.25 17.42 31.14 25.42 32.95 0.00 -
DY 8.09 13.93 17.92 17.77 4.89 7.03 0.00 -
P/NAPS 0.45 0.52 0.49 0.44 0.48 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 18/08/05 19/08/04 27/08/03 28/08/02 28/08/01 - -
Price 0.84 1.02 0.97 0.98 0.88 0.91 0.00 -
P/RPS 0.28 0.33 0.32 0.34 0.33 0.32 0.00 -
P/EPS 7.82 9.85 5.80 3.62 3.93 3.45 0.00 -
EY 12.79 10.15 17.24 27.65 25.42 28.97 0.00 -
DY 8.57 13.79 17.73 15.78 4.89 6.18 0.00 -
P/NAPS 0.43 0.53 0.49 0.50 0.48 0.54 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