[HUPSENG] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.55%
YoY- -38.0%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 214,573 197,734 180,318 185,658 180,882 171,606 162,187 4.77%
PBT 14,097 7,785 9,004 9,100 14,314 20,556 16,646 -2.72%
Tax -3,173 -2,752 -2,559 -2,886 -4,292 -4,294 -3,235 -0.32%
NP 10,924 5,033 6,445 6,214 10,022 16,262 13,411 -3.35%
-
NP to SH 10,924 5,033 6,445 6,214 10,022 16,262 13,411 -3.35%
-
Tax Rate 22.51% 35.35% 28.42% 31.71% 29.98% 20.89% 19.43% -
Total Cost 203,649 192,701 173,873 179,444 170,860 155,344 148,776 5.36%
-
Net Worth 123,046 118,523 117,600 115,848 117,492 117,632 109,719 1.92%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,580 4,319 4,317 8,443 10,316 9,274 2,580 16.87%
Div Payout % 60.24% 85.83% 66.99% 135.88% 102.93% 57.03% 19.24% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 123,046 118,523 117,600 115,848 117,492 117,632 109,719 1.92%
NOSH 60,022 59,860 59,999 60,025 59,944 60,016 59,956 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.09% 2.55% 3.57% 3.35% 5.54% 9.48% 8.27% -
ROE 8.88% 4.25% 5.48% 5.36% 8.53% 13.82% 12.22% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 357.49 330.33 300.53 309.30 301.75 285.93 270.51 4.75%
EPS 18.20 8.41 10.74 10.35 16.72 27.10 22.37 -3.37%
DPS 10.95 7.20 7.20 14.07 17.20 15.46 4.30 16.84%
NAPS 2.05 1.98 1.96 1.93 1.96 1.96 1.83 1.90%
Adjusted Per Share Value based on latest NOSH - 60,025
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 26.82 24.72 22.54 23.21 22.61 21.45 20.27 4.77%
EPS 1.37 0.63 0.81 0.78 1.25 2.03 1.68 -3.33%
DPS 0.82 0.54 0.54 1.06 1.29 1.16 0.32 16.96%
NAPS 0.1538 0.1482 0.147 0.1448 0.1469 0.147 0.1371 1.93%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.64 0.70 0.89 1.01 0.96 0.87 0.88 -
P/RPS 0.18 0.21 0.30 0.33 0.32 0.30 0.33 -9.60%
P/EPS 3.52 8.33 8.29 9.76 5.74 3.21 3.93 -1.81%
EY 28.44 12.01 12.07 10.25 17.42 31.14 25.42 1.88%
DY 17.11 10.29 8.09 13.93 17.92 17.77 4.89 23.18%
P/NAPS 0.31 0.35 0.45 0.52 0.49 0.44 0.48 -7.02%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 14/08/08 15/08/07 17/08/06 18/08/05 19/08/04 27/08/03 28/08/02 -
Price 2.64 0.71 0.84 1.02 0.97 0.98 0.88 -
P/RPS 0.74 0.21 0.28 0.33 0.32 0.34 0.33 14.39%
P/EPS 14.51 8.44 7.82 9.85 5.80 3.62 3.93 24.29%
EY 6.89 11.84 12.79 10.15 17.24 27.65 25.42 -19.53%
DY 4.15 10.14 8.57 13.79 17.73 15.78 4.89 -2.69%
P/NAPS 1.29 0.36 0.43 0.53 0.49 0.50 0.48 17.89%

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