[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 18.05%
YoY- -0.15%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 171,890 158,912 164,878 163,244 159,152 148,124 161,740 4.15%
PBT 21,340 5,724 17,641 18,208 15,510 11,708 18,949 8.26%
Tax -4,524 -1,260 -3,261 -2,849 -2,500 -2,092 -4,238 4.46%
NP 16,816 4,464 14,380 15,358 13,010 9,616 14,711 9.35%
-
NP to SH 16,816 4,464 14,380 15,358 13,010 9,616 14,711 9.35%
-
Tax Rate 21.20% 22.01% 18.49% 15.65% 16.12% 17.87% 22.37% -
Total Cost 155,074 154,448 150,498 147,885 146,142 138,508 147,029 3.62%
-
Net Worth 117,627 113,999 113,384 114,600 109,816 105,512 103,192 9.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 7,201 - 5,675 3,440 - - 5,159 24.97%
Div Payout % 42.83% - 39.47% 22.40% - - 35.07% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 117,627 113,999 113,384 114,600 109,816 105,512 103,192 9.14%
NOSH 60,014 59,999 59,991 60,000 60,009 59,950 59,995 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.78% 2.81% 8.72% 9.41% 8.17% 6.49% 9.10% -
ROE 14.30% 3.92% 12.68% 13.40% 11.85% 9.11% 14.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 286.42 264.85 274.83 272.07 265.21 247.08 269.59 4.13%
EPS 28.02 7.44 23.97 25.60 21.68 16.04 24.52 9.32%
DPS 12.00 0.00 9.46 5.73 0.00 0.00 8.60 24.94%
NAPS 1.96 1.90 1.89 1.91 1.83 1.76 1.72 9.12%
Adjusted Per Share Value based on latest NOSH - 59,988
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.49 19.86 20.61 20.41 19.89 18.52 20.22 4.15%
EPS 2.10 0.56 1.80 1.92 1.63 1.20 1.84 9.23%
DPS 0.90 0.00 0.71 0.43 0.00 0.00 0.64 25.59%
NAPS 0.147 0.1425 0.1417 0.1433 0.1373 0.1319 0.129 9.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.87 0.82 0.83 0.84 0.88 0.96 0.88 -
P/RPS 0.30 0.31 0.30 0.31 0.33 0.39 0.33 -6.17%
P/EPS 3.10 11.02 3.46 3.28 4.06 5.99 3.59 -9.34%
EY 32.21 9.07 28.88 30.47 24.64 16.71 27.86 10.18%
DY 13.79 0.00 11.40 6.83 0.00 0.00 9.77 25.90%
P/NAPS 0.44 0.43 0.44 0.44 0.48 0.55 0.51 -9.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 02/07/03 07/04/03 21/11/02 28/08/02 22/05/02 21/02/02 -
Price 0.98 0.84 0.83 0.86 0.88 0.92 1.01 -
P/RPS 0.34 0.32 0.30 0.32 0.33 0.37 0.37 -5.49%
P/EPS 3.50 11.29 3.46 3.36 4.06 5.74 4.12 -10.32%
EY 28.59 8.86 28.88 29.76 24.64 17.43 24.28 11.54%
DY 12.24 0.00 11.40 6.67 0.00 0.00 8.51 27.50%
P/NAPS 0.50 0.44 0.44 0.45 0.48 0.52 0.59 -10.47%

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