[HUPSENG] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -27.14%
YoY- -55.62%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 193,115 188,338 180,967 186,482 175,812 164,878 161,740 2.99%
PBT 6,125 9,964 7,483 9,799 19,775 17,641 18,949 -17.15%
Tax -1,367 -3,157 -2,385 -3,235 -4,984 -3,261 -4,238 -17.17%
NP 4,758 6,807 5,098 6,564 14,791 14,380 14,711 -17.14%
-
NP to SH 4,758 6,807 5,098 6,564 14,791 14,380 14,711 -17.14%
-
Tax Rate 22.32% 31.68% 31.87% 33.01% 25.20% 18.49% 22.37% -
Total Cost 188,357 181,531 175,869 179,918 161,021 150,498 147,029 4.21%
-
Net Worth 113,623 60,000 113,399 110,236 118,200 114,521 103,232 1.61%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,580 4,319 4,317 12,759 9,600 5,673 2,580 16.87%
Div Payout % 138.30% 63.46% 84.69% 194.39% 64.91% 39.45% 17.54% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 113,623 60,000 113,399 110,236 118,200 114,521 103,232 1.61%
NOSH 59,801 60,000 59,999 58,636 60,000 59,958 60,018 -0.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.46% 3.61% 2.82% 3.52% 8.41% 8.72% 9.10% -
ROE 4.19% 11.35% 4.50% 5.95% 12.51% 12.56% 14.25% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 322.92 313.90 301.61 318.03 293.02 274.99 269.48 3.05%
EPS 7.96 11.35 8.50 11.19 24.65 23.98 24.51 -17.08%
DPS 10.95 7.20 7.20 21.76 16.00 9.46 4.30 16.84%
NAPS 1.90 1.00 1.89 1.88 1.97 1.91 1.72 1.67%
Adjusted Per Share Value based on latest NOSH - 58,636
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 24.14 23.54 22.62 23.31 21.98 20.61 20.22 2.99%
EPS 0.59 0.85 0.64 0.82 1.85 1.80 1.84 -17.26%
DPS 0.82 0.54 0.54 1.59 1.20 0.71 0.32 16.97%
NAPS 0.142 0.075 0.1418 0.1378 0.1478 0.1432 0.129 1.61%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.69 0.82 0.94 1.00 1.09 0.83 0.88 -
P/RPS 0.21 0.26 0.31 0.31 0.37 0.30 0.33 -7.25%
P/EPS 8.67 7.23 11.06 8.93 4.42 3.46 3.59 15.82%
EY 11.53 13.84 9.04 11.19 22.62 28.90 27.85 -13.66%
DY 15.87 8.78 7.66 21.76 14.68 11.40 4.89 21.66%
P/NAPS 0.36 0.82 0.50 0.53 0.55 0.43 0.51 -5.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 14/02/07 21/03/06 22/02/05 01/03/04 07/04/03 21/02/02 -
Price 0.70 0.86 0.94 1.05 1.05 0.83 1.01 -
P/RPS 0.22 0.27 0.31 0.33 0.36 0.30 0.37 -8.29%
P/EPS 8.80 7.58 11.06 9.38 4.26 3.46 4.12 13.47%
EY 11.37 13.19 9.04 10.66 23.48 28.90 24.27 -11.86%
DY 15.64 8.37 7.66 20.72 15.24 11.40 4.26 24.19%
P/NAPS 0.37 0.86 0.50 0.56 0.53 0.43 0.59 -7.47%

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