[HUPSENG] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 23.97%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 218,185 202,032 194,465 180,078 185,213 179,852 167,746 4.47%
PBT 26,339 8,823 9,434 8,885 9,133 20,396 16,145 8.49%
Tax -6,570 -2,325 -2,743 -2,565 -3,132 -5,258 -3,063 13.54%
NP 19,769 6,498 6,691 6,320 6,001 15,138 13,082 7.11%
-
NP to SH 19,769 6,498 6,691 6,320 6,001 15,138 13,082 7.11%
-
Tax Rate 24.94% 26.35% 29.08% 28.87% 34.29% 25.78% 18.97% -
Total Cost 198,416 195,534 187,774 173,758 179,212 164,714 154,664 4.23%
-
Net Worth 133,164 118,263 117,717 115,091 113,399 119,918 113,999 2.62%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 8,935 6,580 4,319 4,317 12,759 9,600 5,673 7.85%
Div Payout % 45.20% 101.26% 64.56% 68.32% 212.63% 63.42% 43.37% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 133,164 118,263 117,717 115,091 113,399 119,918 113,999 2.62%
NOSH 59,983 60,032 60,059 59,943 60,000 59,959 59,999 -0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.06% 3.22% 3.44% 3.51% 3.24% 8.42% 7.80% -
ROE 14.85% 5.49% 5.68% 5.49% 5.29% 12.62% 11.48% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 363.74 336.54 323.79 300.41 308.69 299.96 279.58 4.47%
EPS 32.96 10.82 11.14 10.54 10.00 25.25 21.80 7.12%
DPS 14.90 10.95 7.20 7.20 21.27 16.00 9.46 7.85%
NAPS 2.22 1.97 1.96 1.92 1.89 2.00 1.90 2.62%
Adjusted Per Share Value based on latest NOSH - 59,943
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 27.27 25.25 24.31 22.51 23.15 22.48 20.97 4.47%
EPS 2.47 0.81 0.84 0.79 0.75 1.89 1.64 7.05%
DPS 1.12 0.82 0.54 0.54 1.59 1.20 0.71 7.88%
NAPS 0.1665 0.1478 0.1471 0.1439 0.1418 0.1499 0.1425 2.62%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.78 0.70 0.84 0.94 1.00 1.02 0.82 -
P/RPS 0.21 0.21 0.26 0.31 0.32 0.34 0.29 -5.23%
P/EPS 2.37 6.47 7.54 8.92 10.00 4.04 3.76 -7.39%
EY 42.25 15.46 13.26 11.22 10.00 24.75 26.59 8.01%
DY 19.10 15.64 8.57 7.66 21.27 15.69 11.54 8.75%
P/NAPS 0.35 0.36 0.43 0.49 0.53 0.51 0.43 -3.36%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 21/05/08 16/05/07 24/05/06 18/05/05 20/05/04 02/07/03 -
Price 0.79 0.61 0.78 0.89 0.99 1.03 0.84 -
P/RPS 0.22 0.18 0.24 0.30 0.32 0.34 0.30 -5.03%
P/EPS 2.40 5.64 7.00 8.44 9.90 4.08 3.85 -7.56%
EY 41.72 17.74 14.28 11.85 10.10 24.51 25.96 8.22%
DY 18.86 17.95 9.23 8.09 21.48 15.53 11.26 8.96%
P/NAPS 0.36 0.31 0.40 0.46 0.52 0.52 0.44 -3.28%

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