[HUPSENG] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
07-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.37%
YoY- -2.25%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 175,669 171,890 158,912 164,878 163,244 159,152 148,124 12.03%
PBT 21,389 21,340 5,724 17,641 18,208 15,510 11,708 49.38%
Tax -5,100 -4,524 -1,260 -3,261 -2,849 -2,500 -2,092 81.03%
NP 16,289 16,816 4,464 14,380 15,358 13,010 9,616 42.05%
-
NP to SH 16,289 16,816 4,464 14,380 15,358 13,010 9,616 42.05%
-
Tax Rate 23.84% 21.20% 22.01% 18.49% 15.65% 16.12% 17.87% -
Total Cost 159,380 155,074 154,448 150,498 147,885 146,142 138,508 9.79%
-
Net Worth 121,809 117,627 113,999 113,384 114,600 109,816 105,512 10.03%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,800 7,201 - 5,675 3,440 - - -
Div Payout % 29.47% 42.83% - 39.47% 22.40% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 121,809 117,627 113,999 113,384 114,600 109,816 105,512 10.03%
NOSH 60,004 60,014 59,999 59,991 60,000 60,009 59,950 0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.27% 9.78% 2.81% 8.72% 9.41% 8.17% 6.49% -
ROE 13.37% 14.30% 3.92% 12.68% 13.40% 11.85% 9.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 292.76 286.42 264.85 274.83 272.07 265.21 247.08 11.96%
EPS 27.15 28.02 7.44 23.97 25.60 21.68 16.04 41.98%
DPS 8.00 12.00 0.00 9.46 5.73 0.00 0.00 -
NAPS 2.03 1.96 1.90 1.89 1.91 1.83 1.76 9.97%
Adjusted Per Share Value based on latest NOSH - 59,958
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.96 21.49 19.86 20.61 20.41 19.89 18.52 12.01%
EPS 2.04 2.10 0.56 1.80 1.92 1.63 1.20 42.39%
DPS 0.60 0.90 0.00 0.71 0.43 0.00 0.00 -
NAPS 0.1523 0.147 0.1425 0.1417 0.1433 0.1373 0.1319 10.05%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.87 0.82 0.83 0.84 0.88 0.96 -
P/RPS 0.34 0.30 0.31 0.30 0.31 0.33 0.39 -8.73%
P/EPS 3.68 3.10 11.02 3.46 3.28 4.06 5.99 -27.71%
EY 27.15 32.21 9.07 28.88 30.47 24.64 16.71 38.16%
DY 8.00 13.79 0.00 11.40 6.83 0.00 0.00 -
P/NAPS 0.49 0.44 0.43 0.44 0.44 0.48 0.55 -7.40%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 02/07/03 07/04/03 21/11/02 28/08/02 22/05/02 -
Price 1.10 0.98 0.84 0.83 0.86 0.88 0.92 -
P/RPS 0.38 0.34 0.32 0.30 0.32 0.33 0.37 1.79%
P/EPS 4.05 3.50 11.29 3.46 3.36 4.06 5.74 -20.72%
EY 24.68 28.59 8.86 28.88 29.76 24.64 17.43 26.06%
DY 7.27 12.24 0.00 11.40 6.67 0.00 0.00 -
P/NAPS 0.54 0.50 0.44 0.44 0.45 0.48 0.52 2.54%

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