[HUPSENG] QoQ 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- -24.28%
YoY- -29.09%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 42,445 43,216 42,545 37,031 40,826 42,010 42,394 0.07%
PBT 3,985 5,901 4,828 2,927 4,029 4,862 5,687 -21.05%
Tax -1,124 -908 -727 -523 -854 -1,152 -1,251 -6.86%
NP 2,861 4,993 4,101 2,404 3,175 3,710 4,436 -25.29%
-
NP to SH 2,861 4,993 4,101 2,404 3,175 3,710 4,436 -25.29%
-
Tax Rate 28.21% 15.39% 15.06% 17.87% 21.20% 23.69% 22.00% -
Total Cost 39,584 38,223 38,444 34,627 37,651 38,300 37,958 2.82%
-
Net Worth 114,521 114,577 109,719 105,512 103,232 105,056 101,445 8.39%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,093 2,579 - - 5,161 - - -
Div Payout % 108.14% 51.66% - - 162.57% - - -
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 114,521 114,577 109,719 105,512 103,232 105,056 101,445 8.39%
NOSH 59,958 59,988 59,956 59,950 60,018 60,032 60,027 -0.07%
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 6.74% 11.55% 9.64% 6.49% 7.78% 8.83% 10.46% -
ROE 2.50% 4.36% 3.74% 2.28% 3.08% 3.53% 4.37% -
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 70.79 72.04 70.96 61.77 68.02 69.98 70.62 0.15%
EPS 4.77 8.32 6.84 4.01 5.29 6.18 7.39 -25.25%
DPS 5.16 4.30 0.00 0.00 8.60 0.00 0.00 -
NAPS 1.91 1.91 1.83 1.76 1.72 1.75 1.69 8.47%
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 5.31 5.40 5.32 4.63 5.10 5.25 5.30 0.12%
EPS 0.36 0.62 0.51 0.30 0.40 0.46 0.55 -24.55%
DPS 0.39 0.32 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.1432 0.1432 0.1371 0.1319 0.129 0.1313 0.1268 8.42%
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 1.17 1.17 1.24 1.55 1.29 1.23 1.13 2.33%
P/EPS 17.39 10.09 12.87 23.94 16.64 13.92 10.83 37.00%
EY 5.75 9.91 7.77 4.18 6.01 7.19 9.24 -27.04%
DY 6.22 5.12 0.00 0.00 9.77 0.00 0.00 -
P/NAPS 0.43 0.44 0.48 0.55 0.51 0.49 0.47 -5.74%
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 1.17 1.19 1.24 1.49 1.48 1.27 1.29 -6.28%
P/EPS 17.39 10.33 12.87 22.94 19.09 14.40 12.31 25.82%
EY 5.75 9.68 7.77 4.36 5.24 6.94 8.12 -20.50%
DY 6.22 5.00 0.00 0.00 8.51 0.00 0.00 -
P/NAPS 0.43 0.45 0.48 0.52 0.59 0.51 0.54 -14.05%

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