[HUPSENG] QoQ 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- -42.7%
YoY- -9.89%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 45,807 46,217 39,728 42,445 43,216 42,545 37,031 15.21%
PBT 5,372 9,239 1,431 3,985 5,901 4,828 2,927 49.84%
Tax -1,563 -1,947 -315 -1,124 -908 -727 -523 107.33%
NP 3,809 7,292 1,116 2,861 4,993 4,101 2,404 35.87%
-
NP to SH 3,809 7,292 1,116 2,861 4,993 4,101 2,404 35.87%
-
Tax Rate 29.10% 21.07% 22.01% 28.21% 15.39% 15.06% 17.87% -
Total Cost 41,998 38,925 38,612 39,584 38,223 38,444 34,627 13.71%
-
Net Worth 121,768 117,632 113,999 114,521 114,577 109,719 105,512 10.01%
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 - 3,093 2,579 - - -
Div Payout % - 49.38% - 108.14% 51.66% - - -
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 121,768 117,632 113,999 114,521 114,577 109,719 105,512 10.01%
NOSH 59,984 60,016 59,999 59,958 59,988 59,956 59,950 0.03%
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 8.32% 15.78% 2.81% 6.74% 11.55% 9.64% 6.49% -
ROE 3.13% 6.20% 0.98% 2.50% 4.36% 3.74% 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 76.37 77.01 66.21 70.79 72.04 70.96 61.77 15.17%
EPS 6.35 12.15 1.86 4.77 8.32 6.84 4.01 35.82%
DPS 0.00 6.00 0.00 5.16 4.30 0.00 0.00 -
NAPS 2.03 1.96 1.90 1.91 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 5.73 5.78 4.97 5.31 5.40 5.32 4.63 15.25%
EPS 0.48 0.91 0.14 0.36 0.62 0.51 0.30 36.75%
DPS 0.00 0.45 0.00 0.39 0.32 0.00 0.00 -
NAPS 0.1522 0.147 0.1425 0.1432 0.1432 0.1371 0.1319 10.00%
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 1.31 1.13 1.24 1.17 1.17 1.24 1.55 -10.60%
P/EPS 15.75 7.16 44.09 17.39 10.09 12.87 23.94 -24.33%
EY 6.35 13.97 2.27 5.75 9.91 7.77 4.18 32.11%
DY 0.00 6.90 0.00 6.22 5.12 0.00 0.00 -
P/NAPS 0.49 0.44 0.43 0.43 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 1.44 1.27 1.27 1.17 1.19 1.24 1.49 -2.24%
P/EPS 17.32 8.07 45.16 17.39 10.33 12.87 22.94 -17.07%
EY 5.77 12.40 2.21 5.75 9.68 7.77 4.36 20.51%
DY 0.00 6.12 0.00 6.22 5.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.44 0.43 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