[HUPSENG] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.98%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 209,886 214,573 197,734 180,318 185,658 180,882 171,606 3.40%
PBT 29,695 14,097 7,785 9,004 9,100 14,314 20,556 6.31%
Tax -7,537 -3,173 -2,752 -2,559 -2,886 -4,292 -4,294 9.82%
NP 22,158 10,924 5,033 6,445 6,214 10,022 16,262 5.28%
-
NP to SH 22,158 10,924 5,033 6,445 6,214 10,022 16,262 5.28%
-
Tax Rate 25.38% 22.51% 35.35% 28.42% 31.71% 29.98% 20.89% -
Total Cost 187,728 203,649 192,701 173,873 179,444 170,860 155,344 3.20%
-
Net Worth 140,944 123,046 118,523 117,600 115,848 117,492 117,632 3.05%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 14,932 6,580 4,319 4,317 8,443 10,316 9,274 8.25%
Div Payout % 67.39% 60.24% 85.83% 66.99% 135.88% 102.93% 57.03% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 140,944 123,046 118,523 117,600 115,848 117,492 117,632 3.05%
NOSH 59,976 60,022 59,860 59,999 60,025 59,944 60,016 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.56% 5.09% 2.55% 3.57% 3.35% 5.54% 9.48% -
ROE 15.72% 8.88% 4.25% 5.48% 5.36% 8.53% 13.82% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 349.95 357.49 330.33 300.53 309.30 301.75 285.93 3.42%
EPS 36.94 18.20 8.41 10.74 10.35 16.72 27.10 5.29%
DPS 24.90 10.95 7.20 7.20 14.07 17.20 15.46 8.25%
NAPS 2.35 2.05 1.98 1.96 1.93 1.96 1.96 3.06%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 26.24 26.82 24.72 22.54 23.21 22.61 21.45 3.41%
EPS 2.77 1.37 0.63 0.81 0.78 1.25 2.03 5.31%
DPS 1.87 0.82 0.54 0.54 1.06 1.29 1.16 8.27%
NAPS 0.1762 0.1538 0.1482 0.147 0.1448 0.1469 0.147 3.06%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.04 0.64 0.70 0.89 1.01 0.96 0.87 -
P/RPS 0.30 0.18 0.21 0.30 0.33 0.32 0.30 0.00%
P/EPS 2.82 3.52 8.33 8.29 9.76 5.74 3.21 -2.13%
EY 35.52 28.44 12.01 12.07 10.25 17.42 31.14 2.21%
DY 23.94 17.11 10.29 8.09 13.93 17.92 17.77 5.08%
P/NAPS 0.44 0.31 0.35 0.45 0.52 0.49 0.44 0.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 14/08/08 15/08/07 17/08/06 18/08/05 19/08/04 27/08/03 -
Price 1.06 2.64 0.71 0.84 1.02 0.97 0.98 -
P/RPS 0.30 0.74 0.21 0.28 0.33 0.32 0.34 -2.06%
P/EPS 2.87 14.51 8.44 7.82 9.85 5.80 3.62 -3.79%
EY 34.85 6.89 11.84 12.79 10.15 17.24 27.65 3.92%
DY 23.49 4.15 10.14 8.57 13.79 17.73 15.78 6.84%
P/NAPS 0.45 1.29 0.36 0.43 0.53 0.49 0.50 -1.73%

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