[HUPSENG] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -7.28%
YoY- 2.61%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 180,829 187,974 184,053 174,197 163,259 163,983 99,749 10.41%
PBT 10,159 8,308 12,731 20,027 17,685 17,948 12,778 -3.74%
Tax -1,865 -2,971 -3,722 -4,949 -2,991 -2,987 -3,461 -9.78%
NP 8,294 5,337 9,009 15,078 14,694 14,961 9,317 -1.91%
-
NP to SH 8,294 5,337 9,009 15,078 14,694 14,961 9,317 -1.91%
-
Tax Rate 18.36% 35.76% 29.24% 24.71% 16.91% 16.64% 27.09% -
Total Cost 172,535 182,637 175,044 159,119 148,565 149,022 90,432 11.36%
-
Net Worth 121,799 103,745 120,600 121,768 114,577 105,056 63,758 11.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,319 8,443 10,316 6,694 5,160 3,377 - -
Div Payout % 52.09% 158.21% 114.51% 44.40% 35.12% 22.58% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 121,799 103,745 120,600 121,768 114,577 105,056 63,758 11.38%
NOSH 59,999 59,968 60,000 59,984 59,988 60,032 43,971 5.31%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.59% 2.84% 4.89% 8.66% 9.00% 9.12% 9.34% -
ROE 6.81% 5.14% 7.47% 12.38% 12.82% 14.24% 14.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 301.38 313.45 306.76 290.40 272.15 273.16 226.85 4.84%
EPS 13.82 8.90 15.01 25.14 24.49 24.92 21.19 -6.87%
DPS 7.20 14.08 17.20 11.16 8.60 5.63 0.00 -
NAPS 2.03 1.73 2.01 2.03 1.91 1.75 1.45 5.76%
Adjusted Per Share Value based on latest NOSH - 59,984
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.60 23.50 23.01 21.77 20.41 20.50 12.47 10.41%
EPS 1.04 0.67 1.13 1.88 1.84 1.87 1.16 -1.80%
DPS 0.54 1.06 1.29 0.84 0.65 0.42 0.00 -
NAPS 0.1522 0.1297 0.1508 0.1522 0.1432 0.1313 0.0797 11.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.81 1.02 0.96 1.00 0.84 0.86 0.00 -
P/RPS 0.27 0.33 0.31 0.34 0.31 0.31 0.00 -
P/EPS 5.86 11.46 6.39 3.98 3.43 3.45 0.00 -
EY 17.07 8.73 15.64 25.14 29.16 28.98 0.00 -
DY 8.89 13.80 17.92 11.16 10.24 6.54 0.00 -
P/NAPS 0.40 0.59 0.48 0.49 0.44 0.49 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 18/11/05 24/11/04 20/11/03 21/11/02 06/12/01 - -
Price 0.86 1.00 0.96 1.10 0.86 0.89 0.00 -
P/RPS 0.29 0.32 0.31 0.38 0.32 0.33 0.00 -
P/EPS 6.22 11.24 6.39 4.38 3.51 3.57 0.00 -
EY 16.07 8.90 15.64 22.85 28.48 28.00 0.00 -
DY 8.37 14.08 17.92 10.15 10.00 6.32 0.00 -
P/NAPS 0.42 0.58 0.48 0.54 0.45 0.51 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