[HUPSENG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
02-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -92.24%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 175,812 131,752 85,945 39,728 164,878 122,433 79,576 69.38%
PBT 19,775 16,042 10,670 1,431 17,641 13,656 7,755 86.32%
Tax -4,984 -3,825 -2,262 -315 -3,261 -2,137 -1,250 150.81%
NP 14,791 12,217 8,408 1,116 14,380 11,519 6,505 72.65%
-
NP to SH 14,791 12,217 8,408 1,116 14,380 11,519 6,505 72.65%
-
Tax Rate 25.20% 23.84% 21.20% 22.01% 18.49% 15.65% 16.12% -
Total Cost 161,021 119,535 77,537 38,612 150,498 110,914 73,071 69.09%
-
Net Worth 118,207 121,809 117,627 113,999 113,384 114,600 109,816 5.01%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,600 3,600 3,600 - 5,675 2,580 - -
Div Payout % 64.91% 29.47% 42.83% - 39.47% 22.40% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 118,207 121,809 117,627 113,999 113,384 114,600 109,816 5.01%
NOSH 60,004 60,004 60,014 59,999 59,991 60,000 60,009 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.41% 9.27% 9.78% 2.81% 8.72% 9.41% 8.17% -
ROE 12.51% 10.03% 7.15% 0.98% 12.68% 10.05% 5.92% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 293.00 219.57 143.21 66.21 274.83 204.06 132.61 69.39%
EPS 24.65 20.36 14.01 1.86 23.97 19.20 10.84 72.66%
DPS 16.00 6.00 6.00 0.00 9.46 4.30 0.00 -
NAPS 1.97 2.03 1.96 1.90 1.89 1.91 1.83 5.02%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.98 16.47 10.74 4.97 20.61 15.30 9.95 69.37%
EPS 1.85 1.53 1.05 0.14 1.80 1.44 0.81 73.16%
DPS 1.20 0.45 0.45 0.00 0.71 0.32 0.00 -
NAPS 0.1478 0.1523 0.147 0.1425 0.1417 0.1433 0.1373 5.02%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.09 1.00 0.87 0.82 0.83 0.84 0.88 -
P/RPS 0.37 0.46 0.61 1.24 0.30 0.41 0.66 -31.93%
P/EPS 4.42 4.91 6.21 44.09 3.46 4.38 8.12 -33.25%
EY 22.61 20.36 16.10 2.27 28.88 22.86 12.32 49.73%
DY 14.68 6.00 6.90 0.00 11.40 5.12 0.00 -
P/NAPS 0.55 0.49 0.44 0.43 0.44 0.44 0.48 9.47%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 01/03/04 20/11/03 27/08/03 02/07/03 07/04/03 21/11/02 28/08/02 -
Price 1.05 1.10 0.98 0.84 0.83 0.86 0.88 -
P/RPS 0.36 0.50 0.68 1.27 0.30 0.42 0.66 -33.16%
P/EPS 4.26 5.40 7.00 45.16 3.46 4.48 8.12 -34.87%
EY 23.48 18.51 14.30 2.21 28.88 22.32 12.32 53.53%
DY 15.24 5.45 6.12 0.00 11.40 5.00 0.00 -
P/NAPS 0.53 0.54 0.50 0.44 0.44 0.45 0.48 6.80%

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