[HUPSENG] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 28.69%
YoY- 55.41%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 206,386 217,848 195,496 180,829 187,974 184,053 174,197 2.86%
PBT 31,119 17,516 5,120 10,159 8,308 12,731 20,027 7.61%
Tax -7,547 -4,329 -2,563 -1,865 -2,971 -3,722 -4,949 7.27%
NP 23,572 13,187 2,557 8,294 5,337 9,009 15,078 7.72%
-
NP to SH 23,572 13,187 2,557 8,294 5,337 9,009 15,078 7.72%
-
Tax Rate 24.25% 24.71% 50.06% 18.36% 35.76% 29.24% 24.71% -
Total Cost 182,814 204,661 192,939 172,535 182,637 175,044 159,119 2.33%
-
Net Worth 141,628 126,493 120,186 121,799 103,745 120,600 121,768 2.54%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 10,496 4,436 - 4,319 8,443 10,316 6,694 7.77%
Div Payout % 44.53% 33.64% - 52.09% 158.21% 114.51% 44.40% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 141,628 126,493 120,186 121,799 103,745 120,600 121,768 2.54%
NOSH 60,012 59,949 60,093 59,999 59,968 60,000 59,984 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.42% 6.05% 1.31% 4.59% 2.84% 4.89% 8.66% -
ROE 16.64% 10.43% 2.13% 6.81% 5.14% 7.47% 12.38% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 343.91 363.39 325.32 301.38 313.45 306.76 290.40 2.85%
EPS 39.28 22.00 4.26 13.82 8.90 15.01 25.14 7.71%
DPS 17.50 7.40 0.00 7.20 14.08 17.20 11.16 7.77%
NAPS 2.36 2.11 2.00 2.03 1.73 2.01 2.03 2.53%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.80 27.23 24.44 22.60 23.50 23.01 21.77 2.86%
EPS 2.95 1.65 0.32 1.04 0.67 1.13 1.88 7.79%
DPS 1.31 0.55 0.00 0.54 1.06 1.29 0.84 7.68%
NAPS 0.177 0.1581 0.1502 0.1522 0.1297 0.1508 0.1522 2.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.21 0.75 0.67 0.81 1.02 0.96 1.00 -
P/RPS 0.35 0.21 0.21 0.27 0.33 0.31 0.34 0.48%
P/EPS 3.08 3.41 15.75 5.86 11.46 6.39 3.98 -4.17%
EY 32.46 29.33 6.35 17.07 8.73 15.64 25.14 4.34%
DY 14.46 9.87 0.00 8.89 13.80 17.92 11.16 4.40%
P/NAPS 0.51 0.36 0.34 0.40 0.59 0.48 0.49 0.66%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 10/11/09 13/11/08 14/11/07 17/11/06 18/11/05 24/11/04 20/11/03 -
Price 1.23 0.66 0.67 0.86 1.00 0.96 1.10 -
P/RPS 0.36 0.18 0.21 0.29 0.32 0.31 0.38 -0.89%
P/EPS 3.13 3.00 15.75 6.22 11.24 6.39 4.38 -5.44%
EY 31.93 33.33 6.35 16.07 8.90 15.64 22.85 5.72%
DY 14.23 11.21 0.00 8.37 14.08 17.92 10.15 5.78%
P/NAPS 0.52 0.31 0.34 0.42 0.58 0.48 0.54 -0.62%

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