[HUPSENG] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.93%
YoY- 33.52%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 213,405 220,329 193,115 188,338 180,967 186,482 175,812 3.27%
PBT 35,800 21,341 6,125 9,964 7,483 9,799 19,775 10.38%
Tax -8,920 -5,270 -1,367 -3,157 -2,385 -3,235 -4,984 10.17%
NP 26,880 16,071 4,758 6,807 5,098 6,564 14,791 10.45%
-
NP to SH 27,091 16,071 4,758 6,807 5,098 6,564 14,791 10.60%
-
Tax Rate 24.92% 24.69% 22.32% 31.68% 31.87% 33.01% 25.20% -
Total Cost 186,525 204,258 188,357 181,531 175,869 179,918 161,021 2.47%
-
Net Worth 141,683 126,072 113,623 60,000 113,399 110,236 118,200 3.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,300 4,436 6,580 4,319 4,317 12,759 9,600 4.21%
Div Payout % 45.40% 27.60% 138.30% 63.46% 84.69% 194.39% 64.91% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 141,683 126,072 113,623 60,000 113,399 110,236 118,200 3.06%
NOSH 120,070 60,034 59,801 60,000 59,999 58,636 60,000 12.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.60% 7.29% 2.46% 3.61% 2.82% 3.52% 8.41% -
ROE 19.12% 12.75% 4.19% 11.35% 4.50% 5.95% 12.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 177.73 367.00 322.92 313.90 301.61 318.03 293.02 -7.98%
EPS 22.56 26.77 7.96 11.35 8.50 11.19 24.65 -1.46%
DPS 10.24 7.40 10.95 7.20 7.20 21.76 16.00 -7.16%
NAPS 1.18 2.10 1.90 1.00 1.89 1.88 1.97 -8.18%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.68 27.54 24.14 23.54 22.62 23.31 21.98 3.27%
EPS 3.39 2.01 0.59 0.85 0.64 0.82 1.85 10.61%
DPS 1.54 0.55 0.82 0.54 0.54 1.59 1.20 4.24%
NAPS 0.1771 0.1576 0.142 0.075 0.1418 0.1378 0.1478 3.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.35 0.71 0.69 0.82 0.94 1.00 1.09 -
P/RPS 0.76 0.19 0.21 0.26 0.31 0.31 0.37 12.73%
P/EPS 5.98 2.65 8.67 7.23 11.06 8.93 4.42 5.16%
EY 16.71 37.70 11.53 13.84 9.04 11.19 22.62 -4.91%
DY 7.59 10.42 15.87 8.78 7.66 21.76 14.68 -10.40%
P/NAPS 1.14 0.34 0.36 0.82 0.50 0.53 0.55 12.90%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 17/02/09 20/02/08 14/02/07 21/03/06 22/02/05 01/03/04 -
Price 1.44 0.73 0.70 0.86 0.94 1.05 1.05 -
P/RPS 0.81 0.20 0.22 0.27 0.31 0.33 0.36 14.45%
P/EPS 6.38 2.73 8.80 7.58 11.06 9.38 4.26 6.95%
EY 15.67 36.67 11.37 13.19 9.04 10.66 23.48 -6.51%
DY 7.11 10.14 15.64 8.37 7.66 20.72 15.24 -11.92%
P/NAPS 1.22 0.35 0.37 0.86 0.50 0.56 0.53 14.89%

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