[HUPSENG] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 21.75%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 46,217 39,728 42,445 43,216 42,545 37,031 40,826 8.64%
PBT 9,239 1,431 3,985 5,901 4,828 2,927 4,029 74.15%
Tax -1,947 -315 -1,124 -908 -727 -523 -854 73.48%
NP 7,292 1,116 2,861 4,993 4,101 2,404 3,175 74.33%
-
NP to SH 7,292 1,116 2,861 4,993 4,101 2,404 3,175 74.33%
-
Tax Rate 21.07% 22.01% 28.21% 15.39% 15.06% 17.87% 21.20% -
Total Cost 38,925 38,612 39,584 38,223 38,444 34,627 37,651 2.24%
-
Net Worth 117,632 113,999 114,521 114,577 109,719 105,512 103,232 9.12%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,600 - 3,093 2,579 - - 5,161 -21.39%
Div Payout % 49.38% - 108.14% 51.66% - - 162.57% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 117,632 113,999 114,521 114,577 109,719 105,512 103,232 9.12%
NOSH 60,016 59,999 59,958 59,988 59,956 59,950 60,018 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.78% 2.81% 6.74% 11.55% 9.64% 6.49% 7.78% -
ROE 6.20% 0.98% 2.50% 4.36% 3.74% 2.28% 3.08% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 77.01 66.21 70.79 72.04 70.96 61.77 68.02 8.65%
EPS 12.15 1.86 4.77 8.32 6.84 4.01 5.29 74.34%
DPS 6.00 0.00 5.16 4.30 0.00 0.00 8.60 -21.38%
NAPS 1.96 1.90 1.91 1.91 1.83 1.76 1.72 9.12%
Adjusted Per Share Value based on latest NOSH - 59,988
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.78 4.97 5.31 5.40 5.32 4.63 5.10 8.72%
EPS 0.91 0.14 0.36 0.62 0.51 0.30 0.40 73.23%
DPS 0.45 0.00 0.39 0.32 0.00 0.00 0.65 -21.79%
NAPS 0.147 0.1425 0.1432 0.1432 0.1371 0.1319 0.129 9.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.87 0.82 0.83 0.84 0.88 0.96 0.88 -
P/RPS 1.13 1.24 1.17 1.17 1.24 1.55 1.29 -8.47%
P/EPS 7.16 44.09 17.39 10.09 12.87 23.94 16.64 -43.09%
EY 13.97 2.27 5.75 9.91 7.77 4.18 6.01 75.74%
DY 6.90 0.00 6.22 5.12 0.00 0.00 9.77 -20.74%
P/NAPS 0.44 0.43 0.43 0.44 0.48 0.55 0.51 -9.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 02/07/03 07/04/03 21/11/02 28/08/02 22/05/02 21/02/02 -
Price 0.98 0.84 0.83 0.86 0.88 0.92 1.01 -
P/RPS 1.27 1.27 1.17 1.19 1.24 1.49 1.48 -9.72%
P/EPS 8.07 45.16 17.39 10.33 12.87 22.94 19.09 -43.76%
EY 12.40 2.21 5.75 9.68 7.77 4.36 5.24 77.86%
DY 6.12 0.00 6.22 5.00 0.00 0.00 8.51 -19.77%
P/NAPS 0.50 0.44 0.43 0.45 0.48 0.52 0.59 -10.47%

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