[HUPSENG] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
06-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -5.45%
YoY- 60.58%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 162,187 162,224 161,740 163,983 171,989 179,194 142,818 8.87%
PBT 16,646 17,505 18,949 17,948 19,204 20,177 15,806 3.52%
Tax -3,235 -3,770 -4,238 -2,987 -3,380 -4,045 -3,064 3.69%
NP 13,411 13,735 14,711 14,961 15,824 16,132 12,742 3.47%
-
NP to SH 13,411 13,735 14,711 14,961 15,824 16,132 12,742 3.47%
-
Tax Rate 19.43% 21.54% 22.37% 16.64% 17.60% 20.05% 19.39% -
Total Cost 148,776 148,489 147,029 149,022 156,165 163,062 130,076 9.39%
-
Net Worth 109,719 105,512 103,232 105,056 101,445 97,199 73,595 30.59%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 2,580 2,580 2,580 3,377 3,377 3,377 3,377 -16.46%
Div Payout % 19.24% 18.79% 17.54% 22.58% 21.35% 20.94% 26.51% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 109,719 105,512 103,232 105,056 101,445 97,199 73,595 30.59%
NOSH 59,956 59,950 60,018 60,032 60,027 59,999 47,176 17.38%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 8.27% 8.47% 9.10% 9.12% 9.20% 9.00% 8.92% -
ROE 12.22% 13.02% 14.25% 14.24% 15.60% 16.60% 17.31% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 270.51 270.60 269.48 273.16 286.52 298.66 302.73 -7.24%
EPS 22.37 22.91 24.51 24.92 26.36 26.89 27.01 -11.83%
DPS 4.30 4.30 4.30 5.63 5.63 5.63 7.16 -28.88%
NAPS 1.83 1.76 1.72 1.75 1.69 1.62 1.56 11.26%
Adjusted Per Share Value based on latest NOSH - 60,032
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 20.27 20.28 20.22 20.50 21.50 22.40 17.85 8.87%
EPS 1.68 1.72 1.84 1.87 1.98 2.02 1.59 3.74%
DPS 0.32 0.32 0.32 0.42 0.42 0.42 0.42 -16.62%
NAPS 0.1371 0.1319 0.129 0.1313 0.1268 0.1215 0.092 30.56%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.88 0.96 0.88 0.86 0.80 0.76 0.94 -
P/RPS 0.33 0.35 0.33 0.31 0.28 0.25 0.31 4.26%
P/EPS 3.93 4.19 3.59 3.45 3.03 2.83 3.48 8.46%
EY 25.42 23.87 27.85 28.98 32.95 35.38 28.73 -7.85%
DY 4.89 4.48 4.89 6.54 7.03 7.41 7.62 -25.66%
P/NAPS 0.48 0.55 0.51 0.49 0.47 0.47 0.60 -13.85%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 22/05/02 21/02/02 06/12/01 28/08/01 16/05/01 - -
Price 0.88 0.92 1.01 0.89 0.91 0.75 0.00 -
P/RPS 0.33 0.34 0.37 0.33 0.32 0.25 0.00 -
P/EPS 3.93 4.02 4.12 3.57 3.45 2.79 0.00 -
EY 25.42 24.90 24.27 28.00 28.97 35.85 0.00 -
DY 4.89 4.67 4.26 6.32 6.18 7.51 0.00 -
P/NAPS 0.48 0.52 0.59 0.51 0.54 0.46 0.00 -

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