[HUPSENG] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.11%
YoY- -40.76%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 217,848 195,496 180,829 187,974 184,053 174,197 163,259 4.92%
PBT 17,516 5,120 10,159 8,308 12,731 20,027 17,685 -0.15%
Tax -4,329 -2,563 -1,865 -2,971 -3,722 -4,949 -2,991 6.34%
NP 13,187 2,557 8,294 5,337 9,009 15,078 14,694 -1.78%
-
NP to SH 13,187 2,557 8,294 5,337 9,009 15,078 14,694 -1.78%
-
Tax Rate 24.71% 50.06% 18.36% 35.76% 29.24% 24.71% 16.91% -
Total Cost 204,661 192,939 172,535 182,637 175,044 159,119 148,565 5.47%
-
Net Worth 126,493 120,186 121,799 103,745 120,600 121,768 114,577 1.66%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,436 - 4,319 8,443 10,316 6,694 5,160 -2.48%
Div Payout % 33.64% - 52.09% 158.21% 114.51% 44.40% 35.12% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 126,493 120,186 121,799 103,745 120,600 121,768 114,577 1.66%
NOSH 59,949 60,093 59,999 59,968 60,000 59,984 59,988 -0.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.05% 1.31% 4.59% 2.84% 4.89% 8.66% 9.00% -
ROE 10.43% 2.13% 6.81% 5.14% 7.47% 12.38% 12.82% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 363.39 325.32 301.38 313.45 306.76 290.40 272.15 4.93%
EPS 22.00 4.26 13.82 8.90 15.01 25.14 24.49 -1.76%
DPS 7.40 0.00 7.20 14.08 17.20 11.16 8.60 -2.47%
NAPS 2.11 2.00 2.03 1.73 2.01 2.03 1.91 1.67%
Adjusted Per Share Value based on latest NOSH - 59,968
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 27.23 24.44 22.60 23.50 23.01 21.77 20.41 4.91%
EPS 1.65 0.32 1.04 0.67 1.13 1.88 1.84 -1.79%
DPS 0.55 0.00 0.54 1.06 1.29 0.84 0.65 -2.74%
NAPS 0.1581 0.1502 0.1522 0.1297 0.1508 0.1522 0.1432 1.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.75 0.67 0.81 1.02 0.96 1.00 0.84 -
P/RPS 0.21 0.21 0.27 0.33 0.31 0.34 0.31 -6.27%
P/EPS 3.41 15.75 5.86 11.46 6.39 3.98 3.43 -0.09%
EY 29.33 6.35 17.07 8.73 15.64 25.14 29.16 0.09%
DY 9.87 0.00 8.89 13.80 17.92 11.16 10.24 -0.61%
P/NAPS 0.36 0.34 0.40 0.59 0.48 0.49 0.44 -3.28%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 14/11/07 17/11/06 18/11/05 24/11/04 20/11/03 21/11/02 -
Price 0.66 0.67 0.86 1.00 0.96 1.10 0.86 -
P/RPS 0.18 0.21 0.29 0.32 0.31 0.38 0.32 -9.13%
P/EPS 3.00 15.75 6.22 11.24 6.39 4.38 3.51 -2.58%
EY 33.33 6.35 16.07 8.90 15.64 22.85 28.48 2.65%
DY 11.21 0.00 8.37 14.08 17.92 10.15 10.00 1.92%
P/NAPS 0.31 0.34 0.42 0.58 0.48 0.54 0.45 -6.01%

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