[HUPSENG] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.13%
YoY- 6.06%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 182,030 175,072 175,812 175,669 171,890 158,912 164,878 6.82%
PBT 10,418 8,208 19,775 21,389 21,340 5,724 17,641 -29.63%
Tax -3,140 -2,356 -4,984 -5,100 -4,524 -1,260 -3,261 -2.49%
NP 7,278 5,852 14,791 16,289 16,816 4,464 14,380 -36.51%
-
NP to SH 7,278 5,852 14,791 16,289 16,816 4,464 14,380 -36.51%
-
Tax Rate 30.14% 28.70% 25.20% 23.84% 21.20% 22.01% 18.49% -
Total Cost 174,752 169,220 161,021 159,380 155,074 154,448 150,498 10.48%
-
Net Worth 117,503 119,918 118,207 121,809 117,627 113,999 113,384 2.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 8,632 - 9,600 4,800 7,201 - 5,675 32.29%
Div Payout % 118.62% - 64.91% 29.47% 42.83% - 39.47% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 117,503 119,918 118,207 121,809 117,627 113,999 113,384 2.40%
NOSH 59,950 59,959 60,004 60,004 60,014 59,999 59,991 -0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.00% 3.34% 8.41% 9.27% 9.78% 2.81% 8.72% -
ROE 6.19% 4.88% 12.51% 13.37% 14.30% 3.92% 12.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 303.63 291.99 293.00 292.76 286.42 264.85 274.83 6.87%
EPS 12.14 9.76 24.65 27.15 28.02 7.44 23.97 -36.48%
DPS 14.40 0.00 16.00 8.00 12.00 0.00 9.46 32.36%
NAPS 1.96 2.00 1.97 2.03 1.96 1.90 1.89 2.45%
Adjusted Per Share Value based on latest NOSH - 59,984
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.75 21.88 21.98 21.96 21.49 19.86 20.61 6.81%
EPS 0.91 0.73 1.85 2.04 2.10 0.56 1.80 -36.56%
DPS 1.08 0.00 1.20 0.60 0.90 0.00 0.71 32.29%
NAPS 0.1469 0.1499 0.1478 0.1523 0.147 0.1425 0.1417 2.43%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.96 1.02 1.09 1.00 0.87 0.82 0.83 -
P/RPS 0.32 0.35 0.37 0.34 0.30 0.31 0.30 4.40%
P/EPS 7.91 10.45 4.42 3.68 3.10 11.02 3.46 73.62%
EY 12.65 9.57 22.61 27.15 32.21 9.07 28.88 -42.35%
DY 15.00 0.00 14.68 8.00 13.79 0.00 11.40 20.09%
P/NAPS 0.49 0.51 0.55 0.49 0.44 0.43 0.44 7.44%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 20/05/04 01/03/04 20/11/03 27/08/03 02/07/03 07/04/03 -
Price 0.97 1.03 1.05 1.10 0.98 0.84 0.83 -
P/RPS 0.32 0.35 0.36 0.38 0.34 0.32 0.30 4.40%
P/EPS 7.99 10.55 4.26 4.05 3.50 11.29 3.46 74.79%
EY 12.52 9.48 23.48 24.68 28.59 8.86 28.88 -42.74%
DY 14.85 0.00 15.24 7.27 12.24 0.00 11.40 19.29%
P/NAPS 0.49 0.52 0.53 0.54 0.50 0.44 0.44 7.44%

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