[HUPSENG] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 24.31%
YoY- 21.26%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 179,852 175,812 174,197 171,606 167,746 164,878 163,259 6.65%
PBT 20,396 19,775 20,027 20,556 16,145 17,641 17,685 9.96%
Tax -5,258 -4,984 -4,949 -4,294 -3,063 -3,261 -2,991 45.60%
NP 15,138 14,791 15,078 16,262 13,082 14,380 14,694 2.00%
-
NP to SH 15,138 14,791 15,078 16,262 13,082 14,380 14,694 2.00%
-
Tax Rate 25.78% 25.20% 24.71% 20.89% 18.97% 18.49% 16.91% -
Total Cost 164,714 161,021 159,119 155,344 154,664 150,498 148,565 7.11%
-
Net Worth 119,918 118,200 121,768 117,632 113,999 114,521 114,577 3.08%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 9,600 9,600 6,694 9,274 5,673 5,673 5,160 51.21%
Div Payout % 63.42% 64.91% 44.40% 57.03% 43.37% 39.45% 35.12% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 119,918 118,200 121,768 117,632 113,999 114,521 114,577 3.08%
NOSH 59,959 60,000 59,984 60,016 59,999 59,958 59,988 -0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.42% 8.41% 8.66% 9.48% 7.80% 8.72% 9.00% -
ROE 12.62% 12.51% 12.38% 13.82% 11.48% 12.56% 12.82% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 299.96 293.02 290.40 285.93 279.58 274.99 272.15 6.69%
EPS 25.25 24.65 25.14 27.10 21.80 23.98 24.49 2.05%
DPS 16.00 16.00 11.16 15.46 9.46 9.46 8.60 51.21%
NAPS 2.00 1.97 2.03 1.96 1.90 1.91 1.91 3.11%
Adjusted Per Share Value based on latest NOSH - 60,016
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.48 21.98 21.77 21.45 20.97 20.61 20.41 6.64%
EPS 1.89 1.85 1.88 2.03 1.64 1.80 1.84 1.80%
DPS 1.20 1.20 0.84 1.16 0.71 0.71 0.65 50.43%
NAPS 0.1499 0.1478 0.1522 0.147 0.1425 0.1432 0.1432 3.09%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.02 1.09 1.00 0.87 0.82 0.83 0.84 -
P/RPS 0.34 0.37 0.34 0.30 0.29 0.30 0.31 6.34%
P/EPS 4.04 4.42 3.98 3.21 3.76 3.46 3.43 11.51%
EY 24.75 22.62 25.14 31.14 26.59 28.90 29.16 -10.34%
DY 15.69 14.68 11.16 17.77 11.54 11.40 10.24 32.87%
P/NAPS 0.51 0.55 0.49 0.44 0.43 0.43 0.44 10.33%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 01/03/04 20/11/03 27/08/03 02/07/03 07/04/03 21/11/02 -
Price 1.03 1.05 1.10 0.98 0.84 0.83 0.86 -
P/RPS 0.34 0.36 0.38 0.34 0.30 0.30 0.32 4.12%
P/EPS 4.08 4.26 4.38 3.62 3.85 3.46 3.51 10.54%
EY 24.51 23.48 22.85 27.65 25.96 28.90 28.48 -9.51%
DY 15.53 15.24 10.15 15.78 11.26 11.40 10.00 34.06%
P/NAPS 0.52 0.53 0.54 0.50 0.44 0.43 0.45 10.10%

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