[HUPSENG] QoQ 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- -32.42%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 48,978 47,247 43,768 44,060 45,807 46,217 39,728 14.93%
PBT 3,789 3,157 2,052 3,733 5,372 9,239 1,431 91.05%
Tax -993 -981 -589 -1,159 -1,563 -1,947 -315 114.54%
NP 2,796 2,176 1,463 2,574 3,809 7,292 1,116 84.15%
-
NP to SH 2,796 2,176 1,463 2,574 3,809 7,292 1,116 84.15%
-
Tax Rate 26.21% 31.07% 28.70% 31.05% 29.10% 21.07% 22.01% -
Total Cost 46,182 45,071 42,305 41,486 41,998 38,925 38,612 12.63%
-
Net Worth 120,600 117,492 119,918 118,200 121,768 117,632 113,999 3.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,316 - 6,000 - 3,600 - -
Div Payout % - 198.35% - 233.10% - 49.38% - -
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 120,600 117,492 119,918 118,200 121,768 117,632 113,999 3.81%
NOSH 60,000 59,944 59,959 60,000 59,984 60,016 59,999 0.00%
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 5.71% 4.61% 3.34% 5.84% 8.32% 15.78% 2.81% -
ROE 2.32% 1.85% 1.22% 2.18% 3.13% 6.20% 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 81.63 78.82 73.00 73.43 76.37 77.01 66.21 14.93%
EPS 4.66 3.63 2.44 4.29 6.35 12.15 1.86 84.15%
DPS 0.00 7.20 0.00 10.00 0.00 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 6.12 5.91 5.47 5.51 5.73 5.78 4.97 14.84%
EPS 0.35 0.27 0.18 0.32 0.48 0.91 0.14 83.89%
DPS 0.00 0.54 0.00 0.75 0.00 0.45 0.00 -
NAPS 0.1508 0.1469 0.1499 0.1478 0.1522 0.147 0.1425 3.83%
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 1.18 1.22 1.40 1.48 1.31 1.13 1.24 -3.24%
P/EPS 20.60 26.45 41.80 25.41 15.75 7.16 44.09 -39.70%
EY 4.85 3.78 2.39 3.94 6.35 13.97 2.27 65.65%
DY 0.00 7.50 0.00 9.17 0.00 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 1.18 1.23 1.41 1.43 1.44 1.27 1.27 -4.76%
P/EPS 20.60 26.72 42.21 24.48 17.32 8.07 45.16 -40.65%
EY 4.85 3.74 2.37 4.09 5.77 12.40 2.21 68.63%
DY 0.00 7.42 0.00 9.52 0.00 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