[HUPSENG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.07%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 139,993 91,015 43,768 175,812 131,752 85,945 39,728 131.03%
PBT 8,998 5,209 2,052 19,775 16,042 10,670 1,431 239.53%
Tax -2,563 -1,570 -589 -4,984 -3,825 -2,262 -315 302.99%
NP 6,435 3,639 1,463 14,791 12,217 8,408 1,116 220.53%
-
NP to SH 6,435 3,639 1,463 14,791 12,217 8,408 1,116 220.53%
-
Tax Rate 28.48% 30.14% 28.70% 25.20% 23.84% 21.20% 22.01% -
Total Cost 133,558 87,376 42,305 161,021 119,535 77,537 38,612 128.20%
-
Net Worth 120,543 117,503 119,918 118,207 121,809 117,627 113,999 3.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,317 4,316 - 9,600 3,600 3,600 - -
Div Payout % 67.10% 118.62% - 64.91% 29.47% 42.83% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 120,543 117,503 119,918 118,207 121,809 117,627 113,999 3.78%
NOSH 59,972 59,950 59,959 60,004 60,004 60,014 59,999 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.60% 4.00% 3.34% 8.41% 9.27% 9.78% 2.81% -
ROE 5.34% 3.10% 1.22% 12.51% 10.03% 7.15% 0.98% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 233.43 151.82 73.00 293.00 219.57 143.21 66.21 131.11%
EPS 10.73 6.07 2.44 24.65 20.36 14.01 1.86 220.63%
DPS 7.20 7.20 0.00 16.00 6.00 6.00 0.00 -
NAPS 2.01 1.96 2.00 1.97 2.03 1.96 1.90 3.81%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.50 11.38 5.47 21.98 16.47 10.74 4.97 130.91%
EPS 0.80 0.45 0.18 1.85 1.53 1.05 0.14 218.61%
DPS 0.54 0.54 0.00 1.20 0.45 0.45 0.00 -
NAPS 0.1507 0.1469 0.1499 0.1478 0.1523 0.147 0.1425 3.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.96 0.96 1.02 1.09 1.00 0.87 0.82 -
P/RPS 0.41 0.63 1.40 0.37 0.46 0.61 1.24 -52.08%
P/EPS 8.95 15.82 41.80 4.42 4.91 6.21 44.09 -65.35%
EY 11.18 6.32 2.39 22.61 20.36 16.10 2.27 188.63%
DY 7.50 7.50 0.00 14.68 6.00 6.90 0.00 -
P/NAPS 0.48 0.49 0.51 0.55 0.49 0.44 0.43 7.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 19/08/04 20/05/04 01/03/04 20/11/03 27/08/03 02/07/03 -
Price 0.96 0.97 1.03 1.05 1.10 0.98 0.84 -
P/RPS 0.41 0.64 1.41 0.36 0.50 0.68 1.27 -52.84%
P/EPS 8.95 15.98 42.21 4.26 5.40 7.00 45.16 -65.90%
EY 11.18 6.26 2.37 23.48 18.51 14.30 2.21 193.82%
DY 7.50 7.42 0.00 15.24 5.45 6.12 0.00 -
P/NAPS 0.48 0.49 0.52 0.53 0.54 0.50 0.44 5.95%

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