[HUPSENG] QoQ 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- -60.99%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 44,060 45,807 46,217 39,728 42,445 43,216 42,545 2.35%
PBT 3,733 5,372 9,239 1,431 3,985 5,901 4,828 -15.71%
Tax -1,159 -1,563 -1,947 -315 -1,124 -908 -727 36.35%
NP 2,574 3,809 7,292 1,116 2,861 4,993 4,101 -26.63%
-
NP to SH 2,574 3,809 7,292 1,116 2,861 4,993 4,101 -26.63%
-
Tax Rate 31.05% 29.10% 21.07% 22.01% 28.21% 15.39% 15.06% -
Total Cost 41,486 41,998 38,925 38,612 39,584 38,223 38,444 5.19%
-
Net Worth 118,200 121,768 117,632 113,999 114,521 114,577 109,719 5.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,000 - 3,600 - 3,093 2,579 - -
Div Payout % 233.10% - 49.38% - 108.14% 51.66% - -
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 118,200 121,768 117,632 113,999 114,521 114,577 109,719 5.07%
NOSH 60,000 59,984 60,016 59,999 59,958 59,988 59,956 0.04%
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 5.84% 8.32% 15.78% 2.81% 6.74% 11.55% 9.64% -
ROE 2.18% 3.13% 6.20% 0.98% 2.50% 4.36% 3.74% -
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 73.43 76.37 77.01 66.21 70.79 72.04 70.96 2.30%
EPS 4.29 6.35 12.15 1.86 4.77 8.32 6.84 -26.66%
DPS 10.00 0.00 6.00 0.00 5.16 4.30 0.00 -
NAPS 1.97 2.03 1.96 1.90 1.91 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 5.51 5.73 5.78 4.97 5.31 5.40 5.32 2.36%
EPS 0.32 0.48 0.91 0.14 0.36 0.62 0.51 -26.64%
DPS 0.75 0.00 0.45 0.00 0.39 0.32 0.00 -
NAPS 0.1478 0.1522 0.147 0.1425 0.1432 0.1432 0.1371 5.12%
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 1.48 1.31 1.13 1.24 1.17 1.17 1.24 12.48%
P/EPS 25.41 15.75 7.16 44.09 17.39 10.09 12.87 57.18%
EY 3.94 6.35 13.97 2.27 5.75 9.91 7.77 -36.33%
DY 9.17 0.00 6.90 0.00 6.22 5.12 0.00 -
P/NAPS 0.55 0.49 0.44 0.43 0.43 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 1.43 1.44 1.27 1.27 1.17 1.19 1.24 9.94%
P/EPS 24.48 17.32 8.07 45.16 17.39 10.33 12.87 53.33%
EY 4.09 5.77 12.40 2.21 5.75 9.68 7.77 -34.73%
DY 9.52 0.00 6.12 0.00 6.22 5.00 0.00 -
P/NAPS 0.53 0.54 0.50 0.44 0.43 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