[HUPSENG] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.9%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 188,338 180,967 186,482 175,812 164,878 161,740 142,818 4.71%
PBT 9,964 7,483 9,799 19,775 17,641 18,949 15,806 -7.39%
Tax -3,157 -2,385 -3,235 -4,984 -3,261 -4,238 -3,064 0.49%
NP 6,807 5,098 6,564 14,791 14,380 14,711 12,742 -9.91%
-
NP to SH 6,807 5,098 6,564 14,791 14,380 14,711 12,742 -9.91%
-
Tax Rate 31.68% 31.87% 33.01% 25.20% 18.49% 22.37% 19.39% -
Total Cost 181,531 175,869 179,918 161,021 150,498 147,029 130,076 5.70%
-
Net Worth 60,000 113,399 110,236 118,200 114,521 103,232 73,595 -3.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,319 4,317 12,759 9,600 5,673 2,580 3,377 4.18%
Div Payout % 63.46% 84.69% 194.39% 64.91% 39.45% 17.54% 26.51% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 60,000 113,399 110,236 118,200 114,521 103,232 73,595 -3.34%
NOSH 60,000 59,999 58,636 60,000 59,958 60,018 47,176 4.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.61% 2.82% 3.52% 8.41% 8.72% 9.10% 8.92% -
ROE 11.35% 4.50% 5.95% 12.51% 12.56% 14.25% 17.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 313.90 301.61 318.03 293.02 274.99 269.48 302.73 0.60%
EPS 11.35 8.50 11.19 24.65 23.98 24.51 27.01 -13.44%
DPS 7.20 7.20 21.76 16.00 9.46 4.30 7.16 0.09%
NAPS 1.00 1.89 1.88 1.97 1.91 1.72 1.56 -7.14%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.54 22.62 23.31 21.98 20.61 20.22 17.85 4.71%
EPS 0.85 0.64 0.82 1.85 1.80 1.84 1.59 -9.90%
DPS 0.54 0.54 1.59 1.20 0.71 0.32 0.42 4.27%
NAPS 0.075 0.1418 0.1378 0.1478 0.1432 0.129 0.092 -3.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.82 0.94 1.00 1.09 0.83 0.88 0.94 -
P/RPS 0.26 0.31 0.31 0.37 0.30 0.33 0.31 -2.88%
P/EPS 7.23 11.06 8.93 4.42 3.46 3.59 3.48 12.95%
EY 13.84 9.04 11.19 22.62 28.90 27.85 28.73 -11.45%
DY 8.78 7.66 21.76 14.68 11.40 4.89 7.62 2.38%
P/NAPS 0.82 0.50 0.53 0.55 0.43 0.51 0.60 5.34%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 21/03/06 22/02/05 01/03/04 07/04/03 21/02/02 - -
Price 0.86 0.94 1.05 1.05 0.83 1.01 0.00 -
P/RPS 0.27 0.31 0.33 0.36 0.30 0.37 0.00 -
P/EPS 7.58 11.06 9.38 4.26 3.46 4.12 0.00 -
EY 13.19 9.04 10.66 23.48 28.90 24.27 0.00 -
DY 8.37 7.66 20.72 15.24 11.40 4.26 0.00 -
P/NAPS 0.86 0.50 0.56 0.53 0.43 0.59 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