[HUPSENG] QoQ Cumulative 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- 24.84%
YoY- -2.25%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 131,752 85,945 39,728 164,878 122,433 79,576 37,031 132.87%
PBT 16,042 10,670 1,431 17,641 13,656 7,755 2,927 210.53%
Tax -3,825 -2,262 -315 -3,261 -2,137 -1,250 -523 276.32%
NP 12,217 8,408 1,116 14,380 11,519 6,505 2,404 195.29%
-
NP to SH 12,217 8,408 1,116 14,380 11,519 6,505 2,404 195.29%
-
Tax Rate 23.84% 21.20% 22.01% 18.49% 15.65% 16.12% 17.87% -
Total Cost 119,535 77,537 38,612 150,498 110,914 73,071 34,627 128.24%
-
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 3,600 3,600 - 5,675 2,580 - - -
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 10.03% 7.15% 0.98% 12.68% 10.05% 5.92% 2.28% -
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 219.57 143.21 66.21 274.83 204.06 132.61 61.77 132.73%
EPS 20.36 14.01 1.86 23.97 19.20 10.84 4.01 195.11%
DPS 6.00 6.00 0.00 9.46 4.30 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 16.47 10.74 4.97 20.61 15.30 9.95 4.63 132.84%
EPS 1.53 1.05 0.14 1.80 1.44 0.81 0.30 195.99%
DPS 0.45 0.45 0.00 0.71 0.32 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 0.46 0.61 1.24 0.30 0.41 0.66 1.55 -55.47%
P/EPS 4.91 6.21 44.09 3.46 4.38 8.12 23.94 -65.18%
EY 20.36 16.10 2.27 28.88 22.86 12.32 4.18 187.06%
DY 6.00 6.90 0.00 11.40 5.12 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 0.50 0.68 1.27 0.30 0.42 0.66 1.49 -51.67%
P/EPS 5.40 7.00 45.16 3.46 4.48 8.12 22.94 -61.84%
EY 18.51 14.30 2.21 28.88 22.32 12.32 4.36 161.95%
DY 5.45 6.12 0.00 11.40 5.00 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