[HUPSENG] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 276.7%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 175,072 175,812 175,669 171,890 158,912 164,878 163,244 4.76%
PBT 8,208 19,775 21,389 21,340 5,724 17,641 18,208 -41.17%
Tax -2,356 -4,984 -5,100 -4,524 -1,260 -3,261 -2,849 -11.88%
NP 5,852 14,791 16,289 16,816 4,464 14,380 15,358 -47.41%
-
NP to SH 5,852 14,791 16,289 16,816 4,464 14,380 15,358 -47.41%
-
Tax Rate 28.70% 25.20% 23.84% 21.20% 22.01% 18.49% 15.65% -
Total Cost 169,220 161,021 159,380 155,074 154,448 150,498 147,885 9.39%
-
Net Worth 119,918 118,207 121,809 117,627 113,999 113,384 114,600 3.06%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 9,600 4,800 7,201 - 5,675 3,440 -
Div Payout % - 64.91% 29.47% 42.83% - 39.47% 22.40% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 119,918 118,207 121,809 117,627 113,999 113,384 114,600 3.06%
NOSH 59,959 60,004 60,004 60,014 59,999 59,991 60,000 -0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.34% 8.41% 9.27% 9.78% 2.81% 8.72% 9.41% -
ROE 4.88% 12.51% 13.37% 14.30% 3.92% 12.68% 13.40% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 291.99 293.00 292.76 286.42 264.85 274.83 272.07 4.81%
EPS 9.76 24.65 27.15 28.02 7.44 23.97 25.60 -47.39%
DPS 0.00 16.00 8.00 12.00 0.00 9.46 5.73 -
NAPS 2.00 1.97 2.03 1.96 1.90 1.89 1.91 3.11%
Adjusted Per Share Value based on latest NOSH - 60,016
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.88 21.98 21.96 21.49 19.86 20.61 20.41 4.74%
EPS 0.73 1.85 2.04 2.10 0.56 1.80 1.92 -47.48%
DPS 0.00 1.20 0.60 0.90 0.00 0.71 0.43 -
NAPS 0.1499 0.1478 0.1523 0.147 0.1425 0.1417 0.1433 3.04%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.02 1.09 1.00 0.87 0.82 0.83 0.84 -
P/RPS 0.35 0.37 0.34 0.30 0.31 0.30 0.31 8.41%
P/EPS 10.45 4.42 3.68 3.10 11.02 3.46 3.28 116.36%
EY 9.57 22.61 27.15 32.21 9.07 28.88 30.47 -53.76%
DY 0.00 14.68 8.00 13.79 0.00 11.40 6.83 -
P/NAPS 0.51 0.55 0.49 0.44 0.43 0.44 0.44 10.33%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 01/03/04 20/11/03 27/08/03 02/07/03 07/04/03 21/11/02 -
Price 1.03 1.05 1.10 0.98 0.84 0.83 0.86 -
P/RPS 0.35 0.36 0.38 0.34 0.32 0.30 0.32 6.15%
P/EPS 10.55 4.26 4.05 3.50 11.29 3.46 3.36 114.27%
EY 9.48 23.48 24.68 28.59 8.86 28.88 29.76 -53.32%
DY 0.00 15.24 7.27 12.24 0.00 11.40 6.67 -
P/NAPS 0.52 0.53 0.54 0.50 0.44 0.44 0.45 10.10%

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