[HUPSENG] QoQ TTM 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- -9.03%
YoY- -4.75%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 175,812 174,197 171,606 167,746 164,878 163,259 162,187 5.50%
PBT 19,775 20,027 20,556 16,145 17,641 17,685 16,646 12.13%
Tax -4,984 -4,949 -4,294 -3,063 -3,261 -2,991 -3,235 33.28%
NP 14,791 15,078 16,262 13,082 14,380 14,694 13,411 6.72%
-
NP to SH 14,791 15,078 16,262 13,082 14,380 14,694 13,411 6.72%
-
Tax Rate 25.20% 24.71% 20.89% 18.97% 18.49% 16.91% 19.43% -
Total Cost 161,021 159,119 155,344 154,664 150,498 148,565 148,776 5.39%
-
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 9,600 6,694 9,274 5,673 5,673 5,160 2,580 139.54%
Div Payout % 64.91% 44.40% 57.03% 43.37% 39.45% 35.12% 19.24% -
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 8.41% 8.66% 9.48% 7.80% 8.72% 9.00% 8.27% -
ROE 12.51% 12.38% 13.82% 11.48% 12.56% 12.82% 12.22% -
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 293.02 290.40 285.93 279.58 274.99 272.15 270.51 5.45%
EPS 24.65 25.14 27.10 21.80 23.98 24.49 22.37 6.66%
DPS 16.00 11.16 15.46 9.46 9.46 8.60 4.30 139.54%
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 21.98 21.77 21.45 20.97 20.61 20.41 20.27 5.53%
EPS 1.85 1.88 2.03 1.64 1.80 1.84 1.68 6.61%
DPS 1.20 0.84 1.16 0.71 0.71 0.65 0.32 140.79%
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 0.37 0.34 0.30 0.29 0.30 0.31 0.33 7.90%
P/EPS 4.42 3.98 3.21 3.76 3.46 3.43 3.93 8.12%
EY 22.62 25.14 31.14 26.59 28.90 29.16 25.42 -7.46%
DY 14.68 11.16 17.77 11.54 11.40 10.24 4.89 107.68%
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 0.36 0.38 0.34 0.30 0.30 0.32 0.33 5.95%
P/EPS 4.26 4.38 3.62 3.85 3.46 3.51 3.93 5.50%
EY 23.48 22.85 27.65 25.96 28.90 28.48 25.42 -5.14%
DY 15.24 10.15 15.78 11.26 11.40 10.00 4.89 112.92%
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