[HUPSENG] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.35%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 194,465 180,078 185,213 179,852 167,746 162,224 179,194 1.37%
PBT 9,434 8,885 9,133 20,396 16,145 17,505 20,177 -11.89%
Tax -2,743 -2,565 -3,132 -5,258 -3,063 -3,770 -4,045 -6.26%
NP 6,691 6,320 6,001 15,138 13,082 13,735 16,132 -13.63%
-
NP to SH 6,691 6,320 6,001 15,138 13,082 13,735 16,132 -13.63%
-
Tax Rate 29.08% 28.87% 34.29% 25.78% 18.97% 21.54% 20.05% -
Total Cost 187,774 173,758 179,212 164,714 154,664 148,489 163,062 2.37%
-
Net Worth 117,717 115,091 113,399 119,918 113,999 105,512 97,199 3.24%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,319 4,317 12,759 9,600 5,673 2,580 3,377 4.18%
Div Payout % 64.56% 68.32% 212.63% 63.42% 43.37% 18.79% 20.94% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 117,717 115,091 113,399 119,918 113,999 105,512 97,199 3.24%
NOSH 60,059 59,943 60,000 59,959 59,999 59,950 59,999 0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.44% 3.51% 3.24% 8.42% 7.80% 8.47% 9.00% -
ROE 5.68% 5.49% 5.29% 12.62% 11.48% 13.02% 16.60% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 323.79 300.41 308.69 299.96 279.58 270.60 298.66 1.35%
EPS 11.14 10.54 10.00 25.25 21.80 22.91 26.89 -13.65%
DPS 7.20 7.20 21.27 16.00 9.46 4.30 5.63 4.18%
NAPS 1.96 1.92 1.89 2.00 1.90 1.76 1.62 3.22%
Adjusted Per Share Value based on latest NOSH - 59,959
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.31 22.51 23.15 22.48 20.97 20.28 22.40 1.37%
EPS 0.84 0.79 0.75 1.89 1.64 1.72 2.02 -13.59%
DPS 0.54 0.54 1.59 1.20 0.71 0.32 0.42 4.27%
NAPS 0.1471 0.1439 0.1418 0.1499 0.1425 0.1319 0.1215 3.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.84 0.94 1.00 1.02 0.82 0.96 0.76 -
P/RPS 0.26 0.31 0.32 0.34 0.29 0.35 0.25 0.65%
P/EPS 7.54 8.92 10.00 4.04 3.76 4.19 2.83 17.73%
EY 13.26 11.22 10.00 24.75 26.59 23.87 35.38 -15.08%
DY 8.57 7.66 21.27 15.69 11.54 4.48 7.41 2.45%
P/NAPS 0.43 0.49 0.53 0.51 0.43 0.55 0.47 -1.47%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/05/07 24/05/06 18/05/05 20/05/04 02/07/03 22/05/02 16/05/01 -
Price 0.78 0.89 0.99 1.03 0.84 0.92 0.75 -
P/RPS 0.24 0.30 0.32 0.34 0.30 0.34 0.25 -0.67%
P/EPS 7.00 8.44 9.90 4.08 3.85 4.02 2.79 16.56%
EY 14.28 11.85 10.10 24.51 25.96 24.90 35.85 -14.21%
DY 9.23 8.09 21.48 15.53 11.26 4.67 7.51 3.49%
P/NAPS 0.40 0.46 0.52 0.52 0.44 0.52 0.46 -2.30%

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