You are on page 1of 4

Sales

Year Hwa Tai Hup Seng Nestle F&N


2008 80,245,698 220,329,264 3,877,068,000 3,591,204,000 Hwa Tai
2009 72,125,922 213,405,132 3,744,233,000 3,737,063,000 Mean 72,513,876
2010 77,016,224 219,070,516 4,020,319,000 3,637,726,000 Median 72,787,711
2011 73,449,500 240,231,011 4,700,994,000 3,915,431,000 S. Deviatio 5709209.2
2012 66,446,623 247,818,145 4,556,423,000 3,238,786,000
2013 65,799,289 251,407,055 4,787,925,000 3,508,225,000

COGS
Year Hwa Tai Hup Seng Nestle F&N Hwa Tai
2008 63,838,577 160,833,820 2,673,318,000 2,692,279,000 Mean 53,387,121
2009 49,769,251 138,730,913 2,462,739,000 2,628,179,000 Median 51,795,515
2010 54,393,416 143,240,343 2,682,027,000 2,455,542,000 S. Deviatio 5619329.6
2011 53,821,779 162,048,326 3,158,817,000 2,713,376,000
2012 49,501,691 159,924,152 3,003,239,000 2,351,975,000
2013 48,998,011 156,828,994 3,089,908,000 2,472,460,000

Debt
Year Hwa Tai Hup Seng Nestle F&N Hwa Tai
2008 47,355,035 42,392,917 1,144,646,000 1,113,179,000 Mean 40,750,222
2009 40,590,141 45,469,434 1,145,538,000 1,350,499,000 Median 40,184,262
2010 38,121,099 47,615,443 1,165,345,000 1,172,110,000 S. Deviatio 3965733.2
2011 42,725,816 56,712,434 1,361,463,000 916,727,000
2012 39,778,383 51,705,522 1,153,963,000 1,051,789,000
2013 35,930,856 54,815,919 1,272,290,000 1,113,179,000

Profit
Year Hwa Tai Hup Seng Nestle F&N Hwa Tai
2008 15,178 16,070,801 340,887,000 179,731,000 Mean 81,357
2009 2,051,989 26,880,497 351,793,000 242,922,000 Median 200,153
2010 385,127 14,000,734 391,398,000 694,048,000 S. Deviatio 1270512.8
2011 -1,802,871 17,098,293 456,301,000 383,130,000
2012 -574,689 32,540,666 505,352,000 273,990,000
2013 413,406 36,744,846 561,701,000 260,626,000

Stock Price
Year Hwa Tai Hup Seng Nestle F&N Hwa Tai
2008 2.33 8.03 27 17.47 Mean 2.665
2009 7.55 8.65 33.1 40.12 Median 2.11
2010 3.12 8 43.34 20.05 S. Deviatio 2.5983976
2011 0.67 8.11 56.2 19.22
2012 0.43 9.33 62.84 18.12
2013 1.89 10.45 68 18.02
Hup Seng Nestle F&N
232,043,521 4,281,160,333 3,604,739,167
230,280,138 4,288,371,000 3,614,465,000
16393489.1 453532809.62 227397031.04

Hup Seng Nestle F&N


153,601,091 2,845,008,000 2,552,301,833
158,376,573 2,842,633,000 2,550,319,500
10025326.9 277726123.61 146399359.72

Hup Seng Nestle F&N


49,785,278 1,207,207,500 1,119,580,500
49,660,483 1,159,654,000 1,113,179,000
5567079.5 89816485.442 142765465.26

Hup Seng Nestle F&N


23,889,306 434,572,000 339,074,500
21,989,395 423,849,500 267,308,000
9529836.27 88472568.431 185996175.4

Hup Seng Nestle F&N


8.76166667 48.413333333 22.166666667
8.38 49.77 18.67
0.97222254 16.559988728 8.8443692068
SUMMARY OUTPUT

Regression Statistics
Multiple R 0.950045
R Square 0.902586
Adjusted R 0.882078
Standard E 6.878245
Observatio 24

ANOVA
df SS MS F Significance F
Regression 4 8328.716 2082.179 44.01116 2.36E-09
Residual 19 898.8948 47.31025
Total 23 9227.611

Coefficients
Standard Error t Stat P-value Lower 95%Upper 95%Lower 95.0%
Upper 95.0%
Intercept 3.765123 2.060126 1.827618 0.083356 -0.54677 8.077017 -0.54677 8.077017
X Variable 1.01E-07 1.61E-08 6.28144 4.97E-06 6.72E-08 1.34E-07 6.72E-08 1.34E-07
X Variable -1.31E-07 2.4E-08 -5.455 2.91E-05 -1.81E-07 -8.05E-08 -1.81E-07 -8.05E-08
X Variable 5.41E-09 1.72E-08 0.315128 0.756099 -3.05E-08 4.14E-08 -3.05E-08 4.14E-08
X Variable -5E-08 1.97E-08 -2.52681 0.020544 -9.12E-08 -8.56E-09 -9.12E-08 -8.56E-09
STOCK PRI SALES COGS DEBT PROFIT
2.33 80,245,698 63,838,577 47,355,035 15,178
7.55 72,125,922 49,769,251 40,590,141 2,051,989
3.12 77,016,224 54,393,416 38,121,099 385,127
0.67 73,449,500 53,821,779 42,725,816 -1,802,871
0.43 66,446,623 49,501,691 39,778,383 -574,689
1.89 65,799,289 48,998,011 35,930,856 413,406
8.03 220,329,264 160,833,820 42,392,917 16,070,801
8.65 213,405,132 138,730,913 45,469,434 26,880,497
8 219,070,516 143,240,343 47,615,443 14,000,734
8.11 240,231,011 162,048,326 56,712,434 17,098,293
9.33 247,818,145 159,924,152 51,705,522 32,540,666
10.45 251,407,055 156,828,994 54,815,919 36,744,846
27 3,877,068,000 2,673,318,000 1,144,646,000 340,887,000
33.1 3,744,233,000 2,462,739,000 1,145,538,000 351,793,000
43.34 4,020,319,000 2,682,027,000 1,165,345,000 391,398,000
56.2 4,700,994,000 3,158,817,000 1,361,463,000 456,301,000
62.84 4,556,423,000 3,003,239,000 1,153,963,000 505,352,000
68 4,787,925,000 3,089,908,000 1,272,290,000 561,701,000
17.47 3,591,204,000 2,692,279,000 1,113,179,000 179,731,000
40.12 3,737,063,000 2,628,179,000 1,350,499,000 242,922,000
20.05 3,637,726,000 2,455,542,000 1,172,110,000 694,048,000
19.22 3,915,431,000 2,713,376,000 916,727,000 383,130,000
18.12 3,238,786,000 2,351,975,000 1,051,789,000 273,990,000
18.02 3,508,225,000 2,472,460,000 1,113,179,000 260,626,000