[HUPSENG] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 9.57%
YoY- -1.78%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 171,606 167,746 164,878 163,259 162,187 162,224 161,740 4.03%
PBT 20,556 16,145 17,641 17,685 16,646 17,505 18,949 5.59%
Tax -4,294 -3,063 -3,261 -2,991 -3,235 -3,770 -4,238 0.88%
NP 16,262 13,082 14,380 14,694 13,411 13,735 14,711 6.93%
-
NP to SH 16,262 13,082 14,380 14,694 13,411 13,735 14,711 6.93%
-
Tax Rate 20.89% 18.97% 18.49% 16.91% 19.43% 21.54% 22.37% -
Total Cost 155,344 154,664 150,498 148,565 148,776 148,489 147,029 3.74%
-
Net Worth 117,632 113,999 114,521 114,577 109,719 105,512 103,232 9.12%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 9,274 5,673 5,673 5,160 2,580 2,580 2,580 135.20%
Div Payout % 57.03% 43.37% 39.45% 35.12% 19.24% 18.79% 17.54% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 117,632 113,999 114,521 114,577 109,719 105,512 103,232 9.12%
NOSH 60,016 59,999 59,958 59,988 59,956 59,950 60,018 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.48% 7.80% 8.72% 9.00% 8.27% 8.47% 9.10% -
ROE 13.82% 11.48% 12.56% 12.82% 12.22% 13.02% 14.25% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 285.93 279.58 274.99 272.15 270.51 270.60 269.48 4.04%
EPS 27.10 21.80 23.98 24.49 22.37 22.91 24.51 6.94%
DPS 15.46 9.46 9.46 8.60 4.30 4.30 4.30 135.24%
NAPS 1.96 1.90 1.91 1.91 1.83 1.76 1.72 9.12%
Adjusted Per Share Value based on latest NOSH - 59,988
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.45 20.97 20.61 20.41 20.27 20.28 20.22 4.02%
EPS 2.03 1.64 1.80 1.84 1.68 1.72 1.84 6.78%
DPS 1.16 0.71 0.71 0.65 0.32 0.32 0.32 136.53%
NAPS 0.147 0.1425 0.1432 0.1432 0.1371 0.1319 0.129 9.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.87 0.82 0.83 0.84 0.88 0.96 0.88 -
P/RPS 0.30 0.29 0.30 0.31 0.33 0.35 0.33 -6.17%
P/EPS 3.21 3.76 3.46 3.43 3.93 4.19 3.59 -7.20%
EY 31.14 26.59 28.90 29.16 25.42 23.87 27.85 7.75%
DY 17.77 11.54 11.40 10.24 4.89 4.48 4.89 136.92%
P/NAPS 0.44 0.43 0.43 0.44 0.48 0.55 0.51 -9.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 02/07/03 07/04/03 21/11/02 28/08/02 22/05/02 21/02/02 -
Price 0.98 0.84 0.83 0.86 0.88 0.92 1.01 -
P/RPS 0.34 0.30 0.30 0.32 0.33 0.34 0.37 -5.49%
P/EPS 3.62 3.85 3.46 3.51 3.93 4.02 4.12 -8.28%
EY 27.65 25.96 28.90 28.48 25.42 24.90 24.27 9.10%
DY 15.78 11.26 11.40 10.00 4.89 4.67 4.26 139.97%
P/NAPS 0.50 0.44 0.43 0.45 0.48 0.52 0.59 -10.47%

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