[HUPSENG] QoQ TTM 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- -6.63%
YoY- -14.86%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 164,878 163,259 162,187 162,224 161,740 163,983 171,989 -2.76%
PBT 17,641 17,685 16,646 17,505 18,949 17,948 19,204 -5.48%
Tax -3,261 -2,991 -3,235 -3,770 -4,238 -2,987 -3,380 -2.35%
NP 14,380 14,694 13,411 13,735 14,711 14,961 15,824 -6.16%
-
NP to SH 14,380 14,694 13,411 13,735 14,711 14,961 15,824 -6.16%
-
Tax Rate 18.49% 16.91% 19.43% 21.54% 22.37% 16.64% 17.60% -
Total Cost 150,498 148,565 148,776 148,489 147,029 149,022 156,165 -2.42%
-
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 5,673 5,160 2,580 2,580 2,580 3,377 3,377 41.18%
Div Payout % 39.45% 35.12% 19.24% 18.79% 17.54% 22.58% 21.35% -
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 8.72% 9.00% 8.27% 8.47% 9.10% 9.12% 9.20% -
ROE 12.56% 12.82% 12.22% 13.02% 14.25% 14.24% 15.60% -
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 274.99 272.15 270.51 270.60 269.48 273.16 286.52 -2.69%
EPS 23.98 24.49 22.37 22.91 24.51 24.92 26.36 -6.09%
DPS 9.46 8.60 4.30 4.30 4.30 5.63 5.63 41.20%
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 20.61 20.41 20.27 20.28 20.22 20.50 21.50 -2.77%
EPS 1.80 1.84 1.68 1.72 1.84 1.87 1.98 -6.14%
DPS 0.71 0.65 0.32 0.32 0.32 0.42 0.42 41.77%
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 0.30 0.31 0.33 0.35 0.33 0.31 0.28 4.69%
P/EPS 3.46 3.43 3.93 4.19 3.59 3.45 3.03 9.22%
EY 28.90 29.16 25.42 23.87 27.85 28.98 32.95 -8.35%
DY 11.40 10.24 4.89 4.48 4.89 6.54 7.03 37.90%
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 0.30 0.32 0.33 0.34 0.37 0.33 0.32 -4.20%
P/EPS 3.46 3.51 3.93 4.02 4.12 3.57 3.45 0.19%
EY 28.90 28.48 25.42 24.90 24.27 28.00 28.97 -0.16%
DY 11.40 10.00 4.89 4.67 4.26 6.32 6.18 50.24%
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