[HUPSENG] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1.7%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 210,075 218,185 202,032 194,465 180,078 185,213 179,852 2.62%
PBT 34,038 26,339 8,823 9,434 8,885 9,133 20,396 8.90%
Tax -8,530 -6,570 -2,325 -2,743 -2,565 -3,132 -5,258 8.39%
NP 25,508 19,769 6,498 6,691 6,320 6,001 15,138 9.08%
-
NP to SH 25,719 19,769 6,498 6,691 6,320 6,001 15,138 9.23%
-
Tax Rate 25.06% 24.94% 26.35% 29.08% 28.87% 34.29% 25.78% -
Total Cost 184,567 198,416 195,534 187,774 173,758 179,212 164,714 1.91%
-
Net Worth 148,800 133,164 118,263 117,717 115,091 113,399 119,918 3.66%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,050 8,935 6,580 4,319 4,317 12,759 9,600 0.76%
Div Payout % 39.08% 45.20% 101.26% 64.56% 68.32% 212.63% 63.42% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 148,800 133,164 118,263 117,717 115,091 113,399 119,918 3.66%
NOSH 120,000 59,983 60,032 60,059 59,943 60,000 59,959 12.25%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.14% 9.06% 3.22% 3.44% 3.51% 3.24% 8.42% -
ROE 17.28% 14.85% 5.49% 5.68% 5.49% 5.29% 12.62% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 175.06 363.74 336.54 323.79 300.41 308.69 299.96 -8.58%
EPS 21.43 32.96 10.82 11.14 10.54 10.00 25.25 -2.69%
DPS 8.38 14.90 10.95 7.20 7.20 21.27 16.00 -10.21%
NAPS 1.24 2.22 1.97 1.96 1.92 1.89 2.00 -7.65%
Adjusted Per Share Value based on latest NOSH - 60,059
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 26.26 27.27 25.25 24.31 22.51 23.15 22.48 2.62%
EPS 3.21 2.47 0.81 0.84 0.79 0.75 1.89 9.22%
DPS 1.26 1.12 0.82 0.54 0.54 1.59 1.20 0.81%
NAPS 0.186 0.1665 0.1478 0.1471 0.1439 0.1418 0.1499 3.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.50 0.78 0.70 0.84 0.94 1.00 1.02 -
P/RPS 0.86 0.21 0.21 0.26 0.31 0.32 0.34 16.71%
P/EPS 7.00 2.37 6.47 7.54 8.92 10.00 4.04 9.58%
EY 14.29 42.25 15.46 13.26 11.22 10.00 24.75 -8.74%
DY 5.58 19.10 15.64 8.57 7.66 21.27 15.69 -15.82%
P/NAPS 1.21 0.35 0.36 0.43 0.49 0.53 0.51 15.48%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 19/05/09 21/05/08 16/05/07 24/05/06 18/05/05 20/05/04 -
Price 1.76 0.79 0.61 0.78 0.89 0.99 1.03 -
P/RPS 1.01 0.22 0.18 0.24 0.30 0.32 0.34 19.88%
P/EPS 8.21 2.40 5.64 7.00 8.44 9.90 4.08 12.35%
EY 12.18 41.72 17.74 14.28 11.85 10.10 24.51 -10.99%
DY 4.76 18.86 17.95 9.23 8.09 21.48 15.53 -17.88%
P/NAPS 1.42 0.36 0.31 0.40 0.46 0.52 0.52 18.21%

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