[HUPSENG] QoQ Cumulative 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- 27.52%
YoY- 2.24%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 122,433 79,576 37,031 161,740 120,477 78,770 36,376 124.42%
PBT 13,656 7,755 2,927 18,949 14,920 10,058 4,371 113.56%
Tax -2,137 -1,250 -523 -4,238 -3,384 -2,232 -981 67.96%
NP 11,519 6,505 2,404 14,711 11,536 7,826 3,390 125.85%
-
NP to SH 11,519 6,505 2,404 14,711 11,536 7,826 3,390 125.85%
-
Tax Rate 15.65% 16.12% 17.87% 22.37% 22.68% 22.19% 22.44% -
Total Cost 110,914 73,071 34,627 147,029 108,941 70,944 32,986 124.27%
-
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 2,580 - - 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 10.05% 5.92% 2.28% 14.26% 10.99% 7.72% 3.49% -
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 204.06 132.61 61.77 269.59 200.83 131.25 60.63 124.41%
EPS 19.20 10.84 4.01 24.52 19.23 13.04 5.65 125.86%
DPS 4.30 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 15.30 9.95 4.63 20.22 15.06 9.85 4.55 124.28%
EPS 1.44 0.81 0.30 1.84 1.44 0.98 0.42 127.20%
DPS 0.32 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 0.41 0.66 1.55 0.33 0.43 0.61 1.25 -52.40%
P/EPS 4.38 8.12 23.94 3.59 4.47 6.13 13.45 -52.63%
EY 22.86 12.32 4.18 27.86 22.36 16.30 7.43 111.39%
DY 5.12 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 0.42 0.66 1.49 0.37 0.44 0.69 1.24 -51.37%
P/EPS 4.48 8.12 22.94 4.12 4.63 6.98 13.27 -51.48%
EY 22.32 12.32 4.36 24.28 21.61 14.33 7.53 106.21%
DY 5.00 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