[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -83.66%
YoY- -29.09%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 164,878 122,433 79,576 37,031 161,740 120,477 78,770 63.41%
PBT 17,641 13,656 7,755 2,927 18,949 14,920 10,058 45.28%
Tax -3,261 -2,137 -1,250 -523 -4,238 -3,384 -2,232 28.66%
NP 14,380 11,519 6,505 2,404 14,711 11,536 7,826 49.85%
-
NP to SH 14,380 11,519 6,505 2,404 14,711 11,536 7,826 49.85%
-
Tax Rate 18.49% 15.65% 16.12% 17.87% 22.37% 22.68% 22.19% -
Total Cost 150,498 110,914 73,071 34,627 147,029 108,941 70,944 64.87%
-
Net Worth 113,384 114,600 109,816 105,512 103,192 104,981 101,425 7.69%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,675 2,580 - - 5,159 - - -
Div Payout % 39.47% 22.40% - - 35.07% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 113,384 114,600 109,816 105,512 103,192 104,981 101,425 7.69%
NOSH 59,991 60,000 60,009 59,950 59,995 59,989 60,015 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.72% 9.41% 8.17% 6.49% 9.10% 9.58% 9.94% -
ROE 12.68% 10.05% 5.92% 2.28% 14.26% 10.99% 7.72% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 274.83 204.06 132.61 61.77 269.59 200.83 131.25 63.45%
EPS 23.97 19.20 10.84 4.01 24.52 19.23 13.04 49.89%
DPS 9.46 4.30 0.00 0.00 8.60 0.00 0.00 -
NAPS 1.89 1.91 1.83 1.76 1.72 1.75 1.69 7.71%
Adjusted Per Share Value based on latest NOSH - 59,950
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.61 15.30 9.95 4.63 20.22 15.06 9.85 63.37%
EPS 1.80 1.44 0.81 0.30 1.84 1.44 0.98 49.81%
DPS 0.71 0.32 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.1417 0.1433 0.1373 0.1319 0.129 0.1312 0.1268 7.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.83 0.84 0.88 0.96 0.88 0.86 0.80 -
P/RPS 0.30 0.41 0.66 1.55 0.33 0.43 0.61 -37.61%
P/EPS 3.46 4.38 8.12 23.94 3.59 4.47 6.13 -31.63%
EY 28.88 22.86 12.32 4.18 27.86 22.36 16.30 46.26%
DY 11.40 5.12 0.00 0.00 9.77 0.00 0.00 -
P/NAPS 0.44 0.44 0.48 0.55 0.51 0.49 0.47 -4.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 07/04/03 21/11/02 28/08/02 22/05/02 21/02/02 06/12/01 28/08/01 -
Price 0.83 0.86 0.88 0.92 1.01 0.89 0.91 -
P/RPS 0.30 0.42 0.66 1.49 0.37 0.44 0.69 -42.52%
P/EPS 3.46 4.48 8.12 22.94 4.12 4.63 6.98 -37.28%
EY 28.88 22.32 12.32 4.36 24.28 21.61 14.33 59.34%
DY 11.40 5.00 0.00 0.00 8.51 0.00 0.00 -
P/NAPS 0.44 0.45 0.48 0.52 0.59 0.51 0.54 -12.72%

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