[HUPSENG] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	197,734	180,318	185,658	180,882	171,606	162,187	171,989	2.35%
YoY %	9.66%	-2.88%	2.64%	5.41%	5.81%	-5.70%	-	-
Horiz. %	114.97%	104.84%	107.95%	105.17%	99.78%	94.30%	100.00%	-
PBT	7,785	9,004	9,100	14,314	20,556	16,646	19,204	-13.96%
YoY %	-13.54%	-1.05%	-36.43%	-30.37%	23.49%	-13.32%	-	-
Horiz. %	40.54%	46.89%	47.39%	74.54%	107.04%	86.68%	100.00%	-
Tax	-2,752	-2,559	-2,886	-4,292	-4,294	-3,235	-3,380	-3.36%
YoY %	-7.54%	11.33%	32.76%	0.05%	-32.74%	4.29%	-	-
Horiz. %	81.42%	75.71%	85.38%	126.98%	127.04%	95.71%	100.00%	-
NP	5,033	6,445	6,214	10,022	16,262	13,411	15,824	-17.37%
YoY %	-21.91%	3.72%	-38.00%	-38.37%	21.26%	-15.25%	-	-
Horiz. %	31.81%	40.73%	39.27%	63.33%	102.77%	84.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,033	6,445	6,214	10,022	16,262	13,411	15,824	-17.37%
YoY %	-21.91%	3.72%	-38.00%	-38.37%	21.26%	-15.25%	-	-
Horiz. %	31.81%	40.73%	39.27%	63.33%	102.77%	84.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.35%	28.42%	31.71%	29.98%	20.89%	19.43%	17.60%	-
YoY %	24.38%	-10.38%	5.77%	43.51%	7.51%	10.40%	-	-
Horiz. %	200.85%	161.48%	180.17%	170.34%	118.69%	110.40%	100.00%	-
Total Cost	192,701	173,873	179,444	170,860	155,344	148,776	156,165	3.56%
YoY %	10.83%	-3.10%	5.02%	9.99%	4.41%	-4.73%	-	-
Horiz. %	123.40%	111.34%	114.91%	109.41%	99.47%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	118,523	117,600	115,848	117,492	117,632	109,719	101,445	2.62%
YoY %	0.78%	1.51%	-1.40%	-0.12%	7.21%	8.16%	-	-
Horiz. %	116.83%	115.92%	114.20%	115.82%	115.96%	108.16%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	4,319	4,317	8,443	10,316	9,274	2,580	3,377	4.18%
YoY %	0.05%	-48.87%	-18.16%	11.24%	259.46%	-23.60%	-	-
Horiz. %	127.89%	127.84%	250.01%	305.48%	274.62%	76.40%	100.00%	-
Div Payout %	85.83%	66.99%	135.88%	102.93%	57.03%	19.24%	21.35%	-
YoY %	28.12%	-50.70%	32.01%	80.48%	196.41%	-9.88%	-	-
Horiz. %	402.01%	313.77%	636.44%	482.11%	267.12%	90.12%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	118,523	117,600	115,848	117,492	117,632	109,719	101,445	2.62%
YoY %	0.78%	1.51%	-1.40%	-0.12%	7.21%	8.16%	-	-
Horiz. %	116.83%	115.92%	114.20%	115.82%	115.96%	108.16%	100.00%	-
NOSH	59,860	59,999	60,025	59,944	60,016	59,956	60,027	-0.04%
YoY %	-0.23%	-0.04%	0.14%	-0.12%	0.10%	-0.12%	-	-
Horiz. %	99.72%	99.95%	100.00%	99.86%	99.98%	99.88%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	2.55%	3.57%	3.35%	5.54%	9.48%	8.27%	9.20%	-
YoY %	-28.57%	6.57%	-39.53%	-41.56%	14.63%	-10.11%	-	-
Horiz. %	27.72%	38.80%	36.41%	60.22%	103.04%	89.89%	100.00%	-
ROE	4.25%	5.48%	5.36%	8.53%	13.82%	12.22%	15.60%	-
YoY %	-22.45%	2.24%	-37.16%	-38.28%	13.09%	-21.67%	-	-
Horiz. %	27.24%	35.13%	34.36%	54.68%	88.59%	78.33%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	330.33	300.53	309.30	301.75	285.93	270.51	286.52	2.39%
YoY %	9.92%	-2.84%	2.50%	5.53%	5.70%	-5.59%	-	-
Horiz. %	115.29%	104.89%	107.95%	105.32%	99.79%	94.41%	100.00%	-
EPS	8.41	10.74	10.35	16.72	27.10	22.37	26.36	-17.33%
YoY %	-21.69%	3.77%	-38.10%	-38.30%	21.14%	-15.14%	-	-
Horiz. %	31.90%	40.74%	39.26%	63.43%	102.81%	84.86%	100.00%	-
DPS	7.20	7.20	14.07	17.20	15.46	4.30	5.63	4.18%
YoY %	0.00%	-48.83%	-18.20%	11.25%	259.53%	-23.62%	-	-
Horiz. %	127.89%	127.89%	249.91%	305.51%	274.60%	76.38%	100.00%	-
NAPS	1.98	1.96	1.93	1.96	1.96	1.83	1.69	2.67%
YoY %	1.02%	1.55%	-1.53%	0.00%	7.10%	8.28%	-	-
Horiz. %	117.16%	115.98%	114.20%	115.98%	115.98%	108.28%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 59,944
RPS	24.72	22.54	23.21	22.61	21.45	20.27	21.50	2.35%
YoY %	9.67%	-2.89%	2.65%	5.41%	5.82%	-5.72%	-	-
Horiz. %	114.98%	104.84%	107.95%	105.16%	99.77%	94.28%	100.00%	-
EPS	0.63	0.81	0.78	1.25	2.03	1.68	1.98	-17.36%
YoY %	-22.22%	3.85%	-37.60%	-38.42%	20.83%	-15.15%	-	-
Horiz. %	31.82%	40.91%	39.39%	63.13%	102.53%	84.85%	100.00%	-
DPS	0.54	0.54	1.06	1.29	1.16	0.32	0.42	4.27%
YoY %	0.00%	-49.06%	-17.83%	11.21%	262.50%	-23.81%	-	-
Horiz. %	128.57%	128.57%	252.38%	307.14%	276.19%	76.19%	100.00%	-
NAPS	0.1482	0.147	0.1448	0.1469	0.147	0.1371	0.1268	2.63%
YoY %	0.82%	1.52%	-1.43%	-0.07%	7.22%	8.12%	-	-
Horiz. %	116.88%	115.93%	114.20%	115.85%	115.93%	108.12%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.70	0.89	1.01	0.96	0.87	0.88	0.80	-
P/RPS	0.21	0.30	0.33	0.32	0.30	0.33	0.28	-4.67%
YoY %	-30.00%	-9.09%	3.12%	6.67%	-9.09%	17.86%	-	-
Horiz. %	75.00%	107.14%	117.86%	114.29%	107.14%	117.86%	100.00%	-
P/EPS	8.33	8.29	9.76	5.74	3.21	3.93	3.03	18.34%
YoY %	0.48%	-15.06%	70.03%	78.82%	-18.32%	29.70%	-	-
Horiz. %	274.92%	273.60%	322.11%	189.44%	105.94%	129.70%	100.00%	-
EY	12.01	12.07	10.25	17.42	31.14	25.42	32.95	-15.47%
YoY %	-0.50%	17.76%	-41.16%	-44.06%	22.50%	-22.85%	-	-
Horiz. %	36.45%	36.63%	31.11%	52.87%	94.51%	77.15%	100.00%	-
DY	10.29	8.09	13.93	17.92	17.77	4.89	7.03	6.55%
YoY %	27.19%	-41.92%	-22.27%	0.84%	263.39%	-30.44%	-	-
Horiz. %	146.37%	115.08%	198.15%	254.91%	252.77%	69.56%	100.00%	-
P/NAPS	0.35	0.45	0.52	0.49	0.44	0.48	0.47	-4.79%
YoY %	-22.22%	-13.46%	6.12%	11.36%	-8.33%	2.13%	-	-
Horiz. %	74.47%	95.74%	110.64%	104.26%	93.62%	102.13%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	15/08/07	17/08/06	18/08/05	19/08/04	27/08/03	28/08/02	28/08/01	-
Price	0.71	0.84	1.02	0.97	0.98	0.88	0.91	-
P/RPS	0.21	0.28	0.33	0.32	0.34	0.33	0.32	-6.77%
YoY %	-25.00%	-15.15%	3.12%	-5.88%	3.03%	3.12%	-	-
Horiz. %	65.62%	87.50%	103.12%	100.00%	106.25%	103.12%	100.00%	-
P/EPS	8.44	7.82	9.85	5.80	3.62	3.93	3.45	16.07%
YoY %	7.93%	-20.61%	69.83%	60.22%	-7.89%	13.91%	-	-
Horiz. %	244.64%	226.67%	285.51%	168.12%	104.93%	113.91%	100.00%	-
EY	11.84	12.79	10.15	17.24	27.65	25.42	28.97	-13.84%
YoY %	-7.43%	26.01%	-41.13%	-37.65%	8.77%	-12.25%	-	-
Horiz. %	40.87%	44.15%	35.04%	59.51%	95.44%	87.75%	100.00%	-
DY	10.14	8.57	13.79	17.73	15.78	4.89	6.18	8.59%
YoY %	18.32%	-37.85%	-22.22%	12.36%	222.70%	-20.87%	-	-
Horiz. %	164.08%	138.67%	223.14%	286.89%	255.34%	79.13%	100.00%	-
P/NAPS	0.36	0.43	0.53	0.49	0.50	0.48	0.54	-6.53%
YoY %	-16.28%	-18.87%	8.16%	-2.00%	4.17%	-11.11%	-	-
Horiz. %	66.67%	79.63%	98.15%	90.74%	92.59%	88.89%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 10:40:00

EMA 5

10 Mins

BUY

2024-07-04 10:20:00

EMA 5

10 Mins

SELL

2024-07-04 10:00:00

EMA 5

10 Mins

BUY

2024-07-04 09:50:00

EMA 5

10 Mins

SELL

2024-07-04 09:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.805

+0.525

120,208,800

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

65,692,800

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.88

0.00

54,518,600

HEXCARE

0.28

+0.015

52,377,600

JAKS

0.165

+0.005

49,115,700

APPASIA

0.165

+0.005

48,374,500

More active Stocks

OFB

0.805

+0.525

120,208,800

WPRTS

4.45

+0.21

1,162,900

PIE

6.45

+0.18

272,700

F&N

31.92

+0.18

3,600

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,733,600

PMETAL

6.00

+0.12

4,665,600

HARTA

3.40

+0.11

3,327,600

KOTRA

4.31

+0.11

700

More gainer Stocks

MPI

39.32

-0.36

31,000

TOYOVEN

1.06

-0.32

7,506,300

HEIM

22.22

-0.28

90,600

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

221,200

SUNCON

4.02

-0.14

15,919,600

KLK

20.42

-0.14

70,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

NOTION

2.02

-0.10

9,197,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More