[HUPSENG] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -49.2%
YoY- -69.17%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 215,255 206,386 217,848 195,496 180,829 187,974 184,053 2.64%
PBT 36,968 31,119 17,516 5,120 10,159 8,308 12,731 19.43%
Tax -9,528 -7,547 -4,329 -2,563 -1,865 -2,971 -3,722 16.95%
NP 27,440 23,572 13,187 2,557 8,294 5,337 9,009 20.38%
-
NP to SH 27,651 23,572 13,187 2,557 8,294 5,337 9,009 20.54%
-
Tax Rate 25.77% 24.25% 24.71% 50.06% 18.36% 35.76% 29.24% -
Total Cost 187,815 182,814 204,661 192,939 172,535 182,637 175,044 1.18%
-
Net Worth 152,444 141,628 126,493 120,186 121,799 103,745 120,600 3.98%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 19,206 10,496 4,436 - 4,319 8,443 10,316 10.90%
Div Payout % 69.46% 44.53% 33.64% - 52.09% 158.21% 114.51% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 152,444 141,628 126,493 120,186 121,799 103,745 120,600 3.98%
NOSH 120,034 60,012 59,949 60,093 59,999 59,968 60,000 12.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.75% 11.42% 6.05% 1.31% 4.59% 2.84% 4.89% -
ROE 18.14% 16.64% 10.43% 2.13% 6.81% 5.14% 7.47% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 179.33 343.91 363.39 325.32 301.38 313.45 306.76 -8.55%
EPS 23.04 39.28 22.00 4.26 13.82 8.90 15.01 7.39%
DPS 16.00 17.50 7.40 0.00 7.20 14.08 17.20 -1.19%
NAPS 1.27 2.36 2.11 2.00 2.03 1.73 2.01 -7.36%
Adjusted Per Share Value based on latest NOSH - 60,093
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.91 25.80 27.23 24.44 22.60 23.50 23.01 2.64%
EPS 3.46 2.95 1.65 0.32 1.04 0.67 1.13 20.49%
DPS 2.40 1.31 0.55 0.00 0.54 1.06 1.29 10.89%
NAPS 0.1906 0.177 0.1581 0.1502 0.1522 0.1297 0.1508 3.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.65 1.21 0.75 0.67 0.81 1.02 0.96 -
P/RPS 0.92 0.35 0.21 0.21 0.27 0.33 0.31 19.86%
P/EPS 7.16 3.08 3.41 15.75 5.86 11.46 6.39 1.91%
EY 13.96 32.46 29.33 6.35 17.07 8.73 15.64 -1.87%
DY 9.70 14.46 9.87 0.00 8.89 13.80 17.92 -9.71%
P/NAPS 1.30 0.51 0.36 0.34 0.40 0.59 0.48 18.05%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 10/11/09 13/11/08 14/11/07 17/11/06 18/11/05 24/11/04 -
Price 1.84 1.23 0.66 0.67 0.86 1.00 0.96 -
P/RPS 1.03 0.36 0.18 0.21 0.29 0.32 0.31 22.14%
P/EPS 7.99 3.13 3.00 15.75 6.22 11.24 6.39 3.79%
EY 12.52 31.93 33.33 6.35 16.07 8.90 15.64 -3.63%
DY 8.70 14.23 11.21 0.00 8.37 14.08 17.92 -11.34%
P/NAPS 1.45 0.52 0.31 0.34 0.42 0.58 0.48 20.22%

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