[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -4.36%
YoY- 2.24%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 163,244 159,152 148,124 161,740 160,636 157,540 145,504 7.96%
PBT 18,208 15,510 11,708 18,949 19,893 20,116 17,484 2.73%
Tax -2,849 -2,500 -2,092 -4,238 -4,512 -4,464 -3,924 -19.20%
NP 15,358 13,010 9,616 14,711 15,381 15,652 13,560 8.64%
-
NP to SH 15,358 13,010 9,616 14,711 15,381 15,652 13,560 8.64%
-
Tax Rate 15.65% 16.12% 17.87% 22.37% 22.68% 22.19% 22.44% -
Total Cost 147,885 146,142 138,508 147,029 145,254 141,888 131,944 7.89%
-
Net Worth 114,600 109,816 105,512 103,192 104,981 101,425 97,199 11.59%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,440 - - 5,159 - - - -
Div Payout % 22.40% - - 35.07% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 114,600 109,816 105,512 103,192 104,981 101,425 97,199 11.59%
NOSH 60,000 60,009 59,950 59,995 59,989 60,015 59,999 0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.41% 8.17% 6.49% 9.10% 9.58% 9.94% 9.32% -
ROE 13.40% 11.85% 9.11% 14.26% 14.65% 15.43% 13.95% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 272.07 265.21 247.08 269.59 267.77 262.50 242.51 7.96%
EPS 25.60 21.68 16.04 24.52 25.64 26.08 22.60 8.65%
DPS 5.73 0.00 0.00 8.60 0.00 0.00 0.00 -
NAPS 1.91 1.83 1.76 1.72 1.75 1.69 1.62 11.59%
Adjusted Per Share Value based on latest NOSH - 60,018
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.41 19.89 18.52 20.22 20.08 19.69 18.19 7.97%
EPS 1.92 1.63 1.20 1.84 1.92 1.96 1.70 8.44%
DPS 0.43 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.1433 0.1373 0.1319 0.129 0.1312 0.1268 0.1215 11.61%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.84 0.88 0.96 0.88 0.86 0.80 0.76 -
P/RPS 0.31 0.33 0.39 0.33 0.32 0.30 0.31 0.00%
P/EPS 3.28 4.06 5.99 3.59 3.35 3.07 3.36 -1.59%
EY 30.47 24.64 16.71 27.86 29.81 32.60 29.74 1.62%
DY 6.83 0.00 0.00 9.77 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.55 0.51 0.49 0.47 0.47 -4.29%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 28/08/02 22/05/02 21/02/02 06/12/01 28/08/01 16/05/01 -
Price 0.86 0.88 0.92 1.01 0.89 0.91 0.75 -
P/RPS 0.32 0.33 0.37 0.37 0.33 0.35 0.31 2.13%
P/EPS 3.36 4.06 5.74 4.12 3.47 3.49 3.32 0.80%
EY 29.76 24.64 17.43 24.28 28.81 28.66 30.13 -0.81%
DY 6.67 0.00 0.00 8.51 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.52 0.59 0.51 0.54 0.46 -1.45%

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